{"text_format":"1","workbook":"xlsx","n_sheets":13,"sheets":["Title","Instructions","1) Project Information","2) Model Inputs","3) Results","Travel Time","Consumer Surplus","Reliability","Vehicle Operating Costs","Accident Costs","Emissions","Final Calculations","PARAMETERS"],"not_rendered":{"charts":0,"images":9,"macros":1,"external_links":0,"defined_names":489,"comments":2,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Title","index":0,"n_rows":29,"n_cols":3,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
["The column titles for this worksheet are in row 2. They span cells C2. The data spans cells A3 through C29. There is information in every cell for column A through C inclusive.  If you are not using a screen reader, you can press Alt + R, T for the Review Ribbon, Edit Comment to move to and open a Comment once you are on a cell with a Comment. When you are finished reading the Comment, press Escape to close the comment and return to the worksheet. If you are using the JAWS screen reader, press Ctrl + Shift + Apostrophe to get a list of Comments and their cell coordinates in the worksheet. Press Enter on the Comment you want to go to or Escape once you’ve read the Comment for a cell. You are returned to the workbook. Note that there is no keyboard command with JAWS to reread Comments or read Comments once you are on them in a cell. You must use the ability to list Comments in order to read them if you are using the JAWS screen reader."]
[null,null,"California Life-Cycle\nBenefit/Cost Analysis Model for 2023\n(Cal-B/C Corridor) Version 8.1"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Office of Data Analytics- Transportation Economics Branch"]
[null,"Division of Transportation Planning"]
[null,"January 2023"]
[]
[]
[null,"For questions and comments, please contact:"]
[]
[null,"Transportation Economics Branch","eab@dot.ca.gov"]

{"sheet":"Instructions","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"1) Project Information","index":2,"n_rows":79,"n_cols":31,"rows_kept":79,"cut":false,"hidden":false,"merged":[[3,4,3,12],[9,5,9,7]]}
[]
[null,null,"District: ",null,"HQ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enter all project costs (in today's dollars) in columns 1 to 7.  Costs during construction should be entered in the first eight rows."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EA:",null,null,null,null,null,null,"Project costs (including maintenance and operating costs) should be net of costs without project."]
[null,null,"PROJECT:",null,"Hypothetical Project",null,null,null,null,null,null,null,null,null,null,"PPNO:"]
[]
[]
[null,null,"1A","PROJECT DATA",null,null,null,null,null,null,null,"1B","MODEL STRUCTURE",null,null,null,null,null,null,null,null,"1C","PROJECT COSTS (enter costs in thousands of dollars)"]
[]
[null,null,"Type of Project",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Col. no.","(1)","(2)","(3)","(4)","(5)","(6)","(7)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Values In This Model",null,null,null,null,null,null,"DIRECT PROJECT COSTS",null,null,null,null,null,"Transit"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Number of Model Groups",null,"1-500",{"$f":"MAX('2) Model Inputs'!$D:$D)","v":1},null,null,null,null,null,null,"INITIAL COSTS",null,null,"SUBSEQUENT COSTS",null,null,"Agency","TOTAL COSTS (in dollars)"]
[null,null,"Project Location (enter 1 for So. Cal., 2 for No. Cal., or 3 for rural)",null,null,null,null,null,null,null,null,null,"Number of Safety Groups",{"$f":"_Segments","v":0},"1-500",{"$f":"MAX('2) Model Inputs'!$AJ:$AJ)","v":1},null,null,null,null,null,"Year","Project",null,null,"Maint./",null,null,"Cost","Constant ","Present"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Number of Reliability Groups",{"$f":"_Segments","v":0},"1-500",{"$f":"MAX('2) Model Inputs'!$BN:$BN)","v":1},null,null,null,null,null,null,"Support","R / W","Construction","Op.","Rehab.","Mitigation","Savings","Dollars","Value"]
[null,null,"Project Timing",null,null,null,null,null,null,null,null,null,"Years",null,"2-50",{"$f":"COUNT('1) Project Information'!$V24:$V73)","v":50},null,null,null,null,null,"Construction Period"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YearStart","v":0},null,null,null,{"$f":"IF(V15<YearOpen,IF(SUM(W15:Y15)>0,\"\",\"Enter Construction Cost\"),IF(SUM(W15:Y15)>0,\"After Construction Period\",\"\"))","v":""},null,null,null,{"$f":"SUM(W15:AC15)*1000","v":0},{"$f":"$AD15/(1+DiscRate)^($V15-YearCurrent)","v":0}]
[null,null,null,"Current Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V15+1","v":1},null,null,null,"",null,null,null,{"$f":"SUM(W16:AC16)*1000","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V16+1","v":2},null,null,null,"",null,null,null,{"$f":"SUM(W17:AC17)*1000","v":0},0]
[null,null,null,"Year Construction Begins",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,null,null,"",null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Press button below to create model after selecting the number",null,null,null,null,null,null,null,null,4,null,null,null,"",null,null,null,0,0]
[null,null,null,"Year Project Opens",null,null,null,null,null,null,null,null,"of segments and years to include.",null,null,null,null,null,null,null,null,5,null,null,null,"",null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,null,null,"",null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,null,null,"",null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Open"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YearOpen","v":0},null,null,null,null,null,null,null,{"$f":"SUM(W24:AC24)*1000","v":0},{"$f":"$AD24/(1+DiscRate)^($V24-YearCurrent)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V24+1","v":1},null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V25+1","v":2},null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,null,null,null,null,null,null,null,{"$f":"SUM(W41:AC41)*1000","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,null,null,null,null,null,null,null,0,{"$f":"$AD56/(1+DiscRate)^($V56-YearCurrent)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(W15:W73)","v":0},0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Present Value  =  Future Value  (in Constant Dollars)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"                      ( 1 + Real Discount Rate) ^ Year"]

{"sheet":"2) Model Inputs","index":3,"n_rows":41,"n_cols":114,"rows_kept":41,"cut":false,"hidden":false,"merged":[[8,21,8,24],[8,26,8,29],[9,68,9,69],[9,70,9,78],[9,39,9,41],[10,68,10,69],[10,70,10,78],[4,98,4,114],[5,98,5,114],[10,103,10,107]]}
[]
[]
[]
[]
[null,null,null,"2A","DEFINITIONS OF MODEL GROUPS AND YEARS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2B",null,null,null,null,"AVERAGE PROFILE FOR DIVERTED TRIPS/INDUCED TRIPS",null,null,null,null,null,null,null,null,null,null,"2E","DEFINITIONS OF SAFETY GROUPS AND YEARS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2H","DEFINITIONS OF RELIABILITY GROUPS AND YEARS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2K","TRAVEL TIME RELIABILITY"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Typical 'No Build' conditions for persons 'on the margin' who will divert from highway to transit in Build Scenario, or for induced trips.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(for adjustments to Reliability Calculations, standard deviation of travel time in seconds/vehicle)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"This profile should reflect a lower cost alternative than the average traffic profile entered in Table 2C and 2D."]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"For Trips Diverting from Highway to Transit",null,null,null,null,"Least Cost Alternative (for Induced Trips)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reliability Group Definition",null,null,null,null,null,null,null,null,null,null,null,null,"No-Build",null,null,null,null,null,null,"Build",null,null,null,null,null,null,null,null,null,null,null,"Calculated by Model","Changed by User","Used for Proj. Eval.","Reason for Change",null,null,null,null,null,null,"Calculated by Model","Changed by User","Used for Proj. Eval.","Reason for Change"]
[null,null,null,null,null,"Select Mode","Name",null,"Description",null,null,null,"Avg. Vehicle\nOccupancy\n(AVO)","Percent\nTrucks",null,null,null,null,"No Build",null,null,{"$f":"\"Average Speed in Year \"&YearFirst&\" (mph)\"","v":"Average Speed in Year 2020 (mph)"},{"$f":"\"Average Trip Length in Year \"&YearFirst&\" (miles)\"","v":"Average Trip Length in Year 2020 (miles)"},{"$f":"\"Average Speed in Year \"&YearLast&\" (mph)\"","v":"Average Speed in Year 2040 (mph)"},{"$f":"\"Average Trip Length in Year \"&YearLast&\" (miles)\"","v":"Average Trip Length in Year 2040 (miles)"},null,{"$f":"\"Average Speed in Year \"&YearFirst&\" (mph)\"","v":"Average Speed in Year 2020 (mph)"},{"$f":"\"Average Trip Length in Year \"&YearFirst&\" (miles)\"","v":"Average Trip Length in Year 2020 (miles)"},{"$f":"\"Average Speed in Year \"&YearLast&\" (mph)\"","v":"Average Speed in Year 2040 (mph)"},{"$f":"\"Average Trip Length in Year \"&YearLast&\" (miles)\"","v":"Average Trip Length in Year 2040 (miles)"},null,null,null,null,null,null,null,"Select Mode","Name","Description",null,null,"Fatal Reduction Factor","Injury Reduction Factor","PDO Reduction Factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Description\n(time period & geography)",null,null,null,null,null,null,null,null,"Duration\n(hours per day)",null,"Roadway Length\n(miles)","# of Lanes","Lane Miles","Free Flow Speed\n(mph)","Average Passenger Vehicle Occupancy",null,null,"Roadway Length\n(miles)","Number of Lanes","Lane Miles","Free Flow Speed\n(mph)","Average Passenger Vehicle Occupancy",null,null,null,"Adjustment Factor"]
[null,null,null,"Model Group 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D11","v":"Model Group 1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Safety Group 1",null,"Highway",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reliability Group 1",null,"Highway",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CD11*CE11","v":0},null,null,null,null,null,null,{"$f":"CK11*CL11","v":0},null,null,null,null,null,null,null,{"$f":"BN11","v":"Reliability Group 1"},"Automobile",{"$f":"1","v":1},null,{"$f":"IF(ISNUMBER(CX11),CX11,CW11)","v":1},null,null,null,null,null,null,"Truck",{"$f":"1","v":1},null,{"$f":"IF(ISNUMBER(DH11),DH11,DG11)","v":1}]
[]
[null,null,null,"Base Year",null,2020,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Safety Base Year",null,{"$f":"YearFirst","v":2020},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reliability Base Year",null,{"$f":"YearFirst","v":2020}]
[null,null,null,"Forecast Year",null,2040,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Safety Forecast Year",null,{"$f":"YearLast","v":2040},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reliability Forecast Year",null,{"$f":"YearLast","v":2040}]
[]
[]
[]
[]
[]
[null,null,null,"2C",{"$f":"\"MODEL DATA - YEAR \" & YearFirst","v":"MODEL DATA - YEAR 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2D",{"$f":"\"MODEL DATA - YEAR \" & YearLast","v":"MODEL DATA - YEAR 2040"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2F",{"$f":"\"SAFETY DATA - YEAR \" & SafetyYearFirst","v":"SAFETY DATA - YEAR 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,"    2G",{"$f":"\"SAFETY DATA - YEAR \" & SafetyYearLast","v":"SAFETY DATA - YEAR 2040"},null,null,null,null,null,null,null,null,null,null,null,null,null,"2I",{"$f":"\"RELIABILITY DATA - YEAR \" & $BP$13","v":"RELIABILITY DATA - YEAR 2020"},null,null,null,null,null,null,null,null,null,null,"2J",{"$f":"\"RELIABILITY DATA - YEAR \" & $BP$14","v":"RELIABILITY DATA - YEAR 2040"}]
[null,null,null,null,null,"REQUIRED FOR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"REQUIRED FOR"]
[null,null,null,null,null,"TRANSIT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TRANSIT"]
[null,null,null,null,null,null,"Vehicle","Vehicle","Passenger","Passenger","Out-of-",null,"Average",null,null,null,null,null,null,null,null,null,"Vehicle","Vehicle","Passenger","Passenger","Out-of-",null,"Average",null,null,null,null,null,null,null,null,null,"Vehicle","Fatal","Injury","PDO","Number","Number","Number",null,null,null,null,null,null,null,"Vehicle","Fatal","Injury","PDO","Number","Number","Number"]
[null,null,null,null,null,"Number of ","Miles","Hours","Miles","Hours","Pocket",null,"Vehicle",null,null,null,null,null,null,null,null,"Number of ","Miles","Hours","Miles","Hours","Pocket",null,"Vehicle",null,null,null,null,null,null,null,null,null,"Miles","Crash","Crash","Crash","of","of","of",null,null,null,null,null,null,null,"Miles","Crash","Crash","Crash","of","of","of"]
[null,null,null,null,null,"Trips","Traveled","Traveled"," Traveled","Traveled","Cost",null,"Occupancy","Percent",null,null,null,null,null,null,null,"Trips","Traveled","Traveled"," Traveled","Traveled"," Cost",null,"Occupancy","Percent",null,null,null,null,null,null,null,null,"Traveled","Rate","Rate","Rate","Fatal ","Injury","PDO",null,null,null,null,null,null,null,"Traveled","Rate","Rate","Rate","Fatal ","Injury","PDO"]
[null,null,null,null,null,"(Trips) * **","(VMT) *","(VHT)","(PMT)","(PHT)","($ per trip)","Speed","(AVO)","Trucks",null,null,null,null,null,null,null,"(Trips) * **","(VMT) *","(VHT)","(PMT)","(PHT)","($ per trip)","Speed","(AVO)","Trucks",null,null,null,null,null,null,null,null,"(VMT)","Per MVM","Per MVM","Per MVM","Crashes","Crashes","Crashes",null,null,null,null,null,null,null,"(VMT)","Per MVM","Per MVM","Per MVM","Crashes","Crashes","Crashes"]
[null,null,"No Build",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No Build",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No Build",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No Build",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No Build",null,null,null,null,null,null,null,null,null,null,null,"No Build"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VMT","VHT","% Truck","Avg. Speed","Volume",null,null,null,null,null,null,null,null,null,"VMT","VHT","% Truck","Avg. Speed","Volume"]
[null,null,null,1,{"$f":"IF(ISBLANK(INDEX(HwyTransitModelGroup,D29,2)),\"Not Used\",INDEX(HwyTransitModelGroup,D29,2))","v":"Not Used"},null,null,null,null,null,null,{"$f":"IFERROR(IF($F11=Hwy,G29/H29,I29/J29),55)","v":55},{"$f":"INDEX(HwyTransitModelGroup,D29,8)","v":0},{"$f":"INDEX(HwyTransitModelGroup,D29,9)","v":0},null,null,null,null,null,1,{"$f":"IF(ISBLANK(INDEX(HwyTransitModelGroup,T29,2)),\"Not Used\",INDEX(HwyTransitModelGroup,T29,2))","v":"Not Used"},null,null,null,null,null,null,{"$f":"IFERROR(IF($F11=Hwy,W29/X29,Y29/Z29),55)","v":55},{"$f":"INDEX(HwyTransitModelGroup,T29,8)","v":0},{"$f":"INDEX(HwyTransitModelGroup,T29,9)","v":0},null,null,null,null,null,1,{"$f":"IF(ISBLANK(INDEX(SafetyGroup,AJ29,2)),\"Not Used\",INDEX(SafetyGroup,AJ29,2))","v":"Not Used"},null,null,null,null,null,{"$f":"AM29*AN29/10^6","v":0},{"$f":"AM29*AO29/10^6","v":0},{"$f":"AM29*AP29/10^6","v":0},null,null,null,null,null,1,{"$f":"IF(ISBLANK(INDEX(SafetyGroup,AY29,2)),\"Not Used\",INDEX(SafetyGroup,AY29,2))","v":"Not Used"},null,{"$f":"AN29","v":0},{"$f":"AO29","v":0},{"$f":"AP29","v":0},{"$f":"BA29*BB29/10^6","v":0},{"$f":"BA29*BC29/10^6","v":0},{"$f":"BA29*BD29/10^6","v":0},null,null,null,null,null,null,1,{"$f":"IF(ISBLANK(INDEX(ReliabilityGroup,BN29,2)),\"Not Used\",INDEX(ReliabilityGroup,BN29,2))","v":"Not Used"},null,null,null,{"$f":"IFERROR(BP29/BQ29,0)","v":0},{"$f":"IFERROR(BP29/$CF11/$CB11,\"\")","v":""},null,null,null,null,null,1,{"$f":"IF(ISBLANK(INDEX(ReliabilityGroup,BZ29,2)),\"Not Used\",INDEX(ReliabilityGroup,BZ29,2))","v":"Not Used"},null,null,null,null,null,{"$f":"IFERROR(CD29/CE29,0)","v":0},{"$f":"IFERROR(CD29/$CF11/$CB11,\"\")","v":""}]
[null,null,null,null,"TOTAL",{"$f":"SUM(F29:F29)","v":0},{"$f":"SUM(G29:G29)","v":0},{"$f":"SUM(H29:H29)","v":0},{"$f":"SUM(I29:I29)","v":0},{"$f":"SUM(J29:J29)","v":0},null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(V29:V29)","v":0},{"$f":"SUM(W29:W29)","v":0},{"$f":"SUM(X29:X29)","v":0},{"$f":"SUM(Y29:Y29)","v":0},{"$f":"SUM(Z29:Z29)","v":0},null,null,null,null,null,null,null,null,null,null,"TOTAL",null,{"$f":"SUM(AM29:AM29)","v":0},null,null,null,{"$f":"SUM(AQ29:AQ29)","v":0},{"$f":"SUM(AR29:AR29)","v":0},{"$f":"SUM(AS29:AS29)","v":0},null,null,null,null,null,null,"TOTAL",{"$f":"SUM(BA29:BA29)","v":0},null,null,null,{"$f":"SUM(BE29:BE29)","v":0},{"$f":"SUM(BF29:BF29)","v":0},{"$f":"SUM(BG29:BG29)","v":0},null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(BP29:BP29)","v":0},{"$f":"SUM(BQ29:BQ29)","v":0},null,null,{"$f":"SUM(BT29:BT29)","v":0},null,null,null,null,null,null,"TOTAL",null,null,{"$f":"SUM(CD29:CD29)","v":0},{"$f":"SUM(CE29:CE29)","v":0},null,null,{"$f":"SUM(CH29:CH29)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(SafetyYearFirst=YearFirst,SafetyYearLast=YearLast),IF(G30=AM30,\"Total VMT in model groups equals total VMT in safety groups\", \"Warning: Total VMT in model groups DOES NOT equal total VMT in safety groups\"),\"\")","v":"Total VMT in model groups equals total VMT in safety groups"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(SafetyYearFirst=YearFirst,SafetyYearLast=YearLast),IF(W30=BA30,\"Total VMT in traffic inputs equals total VMT in safety inputs\", \"Warning: Total VMT in traffic inputs DOES NOT equal total VMT in safety inputs\"),\"\")","v":"Total VMT in traffic inputs equals total VMT in safety inputs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(RelYearFirst=YearFirst,RelYearLast=YearLast),IF(G30=BP30,\"Total VMT in traffic inputs equals total VMT in reliability inputs\", \"Warning: Total VMT in traffic inputs DOES NOT equal total VMT in reliability inputs\"),\"\")","v":"Total VMT in traffic inputs equals total VMT in reliability inputs"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(RelYearFirst=YearFirst,RelYearLast=YearLast),IF(W30=CD30,\"Total VMT in traffic inputs equals total VMT in reliability inputs\", \"Warning: Total VMT in traffic inputs DOES NOT equal total VMT in reliability inputs\"),\"\")","v":"Total VMT in traffic inputs equals total VMT in reliability inputs"}]
[]
[null,null,"Build",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Build",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Build",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Build",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Build",null,null,null,null,null,null,null,null,null,null,null,"Build"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VMT","VHT","% Truck","Avg. Speed","Volume",null,null,null,null,null,null,null,null,null,"VMT","VHT","% Truck","Avg. Speed","Volume"]
[null,null,null,1,{"$f":"IF(ISBLANK(INDEX(HwyTransitModelGroup,D35,2)),\"Not Used\",INDEX(HwyTransitModelGroup,D35,2))","v":"Not Used"},null,null,null,null,null,null,{"$f":"IFERROR(IF($F11=Hwy,G35/H35,I35/J35),55)","v":55},{"$f":"INDEX(HwyTransitModelGroup,D35,8)","v":0},{"$f":"INDEX(HwyTransitModelGroup,D35,9)","v":0},null,null,null,null,null,1,{"$f":"IF(ISBLANK(INDEX(HwyTransitModelGroup,T35,2)),\"Not Used\",INDEX(HwyTransitModelGroup,T35,2))","v":"Not Used"},null,null,null,null,null,null,{"$f":"IFERROR(IF($F11=Hwy,W35/X35,Y35/Z35),55)","v":55},{"$f":"INDEX(HwyTransitModelGroup,T35,8)","v":0},{"$f":"INDEX(HwyTransitModelGroup,T35,9)","v":0},null,null,null,null,null,1,{"$f":"IF(ISBLANK(INDEX(SafetyGroup,AJ35,2)),\"Not Used\",INDEX(SafetyGroup,AJ35,2))","v":"Not Used"},null,null,{"$f":"IFERROR(INDEX(SafetyData1NB,AJ35,2)*(1-INDEX(SafetyGroup,AJ35,6)),0)","v":0},{"$f":"IFERROR(INDEX(SafetyData1NB,AJ35,3)*(1-INDEX(SafetyGroup,AJ35,7)),0)","v":0},{"$f":"IFERROR(INDEX(SafetyData1NB,AJ35,4)*(1-INDEX(SafetyGroup,AJ35,8)),0)","v":0},{"$f":"AM35*AN35/10^6","v":0},{"$f":"AM35*AO35/10^6","v":0},{"$f":"AM35*AP35/10^6","v":0},null,null,null,null,null,1,{"$f":"IF(ISBLANK(INDEX(SafetyGroup,AY35,2)),\"Not Used\",INDEX(SafetyGroup,AY35,2))","v":"Not Used"},null,{"$f":"IFERROR(INDEX(SafetyData20NB,AY35,2)*(1-INDEX(SafetyGroup,AY35,6)),0)","v":0},{"$f":"IFERROR(INDEX(SafetyData20NB,AY35,3)*(1-INDEX(SafetyGroup,AY35,7)),0)","v":0},{"$f":"IFERROR(INDEX(SafetyData20NB,AY35,4)*(1-INDEX(SafetyGroup,AY35,8)),0)","v":0},{"$f":"BA35*BB35/10^6","v":0},{"$f":"BA35*BC35/10^6","v":0},{"$f":"BA35*BD35/10^6","v":0},null,null,null,null,null,null,1,{"$f":"IF(ISBLANK(INDEX(ReliabilityGroup,BN35,2)),\"Not Used\",INDEX(ReliabilityGroup,BN35,2))","v":"Not Used"},null,null,null,{"$f":"IFERROR(BP35/BQ35,0)","v":0},{"$f":"IFERROR(BP35/$CM11/$CB11,\"\")","v":""},null,null,null,null,null,1,{"$f":"IF(ISBLANK(INDEX(ReliabilityGroup,BZ35,2)),\"Not Used\",INDEX(ReliabilityGroup,BZ35,2))","v":"Not Used"},null,null,null,null,null,{"$f":"IFERROR(CD35/CE35,0)","v":0},{"$f":"IFERROR(CD35/$CM11/$CB11,\"\")","v":""}]
[null,null,null,null,"TOTAL",{"$f":"SUM(F35:F35)","v":0},{"$f":"SUM(G35:G35)","v":0},{"$f":"SUM(H35:H35)","v":0},{"$f":"SUM(I35:I35)","v":0},{"$f":"SUM(J35:J35)","v":0},null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(V35:V35)","v":0},{"$f":"SUM(W35:W35)","v":0},{"$f":"SUM(X35:X35)","v":0},{"$f":"SUM(Y35:Y35)","v":0},{"$f":"SUM(Z35:Z35)","v":0},null,null,null,null,null,null,null,null,null,null,"TOTAL",null,{"$f":"SUM(AM35:AM35)","v":0},null,null,null,{"$f":"SUM(AQ35:AQ35)","v":0},{"$f":"SUM(AR35:AR35)","v":0},{"$f":"SUM(AS35:AS35)","v":0},null,null,null,null,null,null,"TOTAL",{"$f":"SUM(BA35:BA35)","v":0},null,null,null,{"$f":"SUM(BE35:BE35)","v":0},{"$f":"SUM(BF35:BF35)","v":0},{"$f":"SUM(BG35:BG35)","v":0},null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(BP35:BP35)","v":0},{"$f":"SUM(BQ35:BQ35)","v":0},null,null,{"$f":"SUM(BT35:BT35)","v":0},null,null,null,null,null,null,"TOTAL",null,null,{"$f":"SUM(CD35:CD35)","v":0},{"$f":"SUM(CE35:CE35)","v":0},null,null,{"$f":"SUM(CH35:CH35)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(SafetyYearFirst=YearFirst,SafetyYearLast=YearLast),IF(G36=AM36,\"Total VMT in model groups equals total VMT in safety groups\", \"Warning: Total VMT in model groups DOES NOT equal total VMT in safety groups\"),\"\")","v":"Total VMT in model groups equals total VMT in safety groups"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(SafetyYearFirst=YearFirst,SafetyYearLast=YearLast),IF(W36=BA36,\"Total VMT in traffic inputs equals total VMT in safety inputs\", \"Warning: Total VMT in traffic inputs DOES NOT equal total VMT in safety inputs\"),\"\")","v":"Total VMT in traffic inputs equals total VMT in safety inputs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(RelYearFirst=YearFirst,RelYearLast=YearLast),IF(G36=BP36,\"Total VMT in traffic inputs equals total VMT in reliability inputs\", \"Warning: Total VMT in traffic inputs DOES NOT equal total VMT in reliability inputs\"),\"\")","v":"Total VMT in traffic inputs equals total VMT in reliability inputs"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(RelYearFirst=YearFirst,RelYearLast=YearLast),IF(W36=CD36,\"Total VMT in traffic inputs equals total VMT in reliability inputs\", \"Warning: Total VMT in traffic inputs DOES NOT equal total VMT in reliability inputs\"),\"\")","v":"Total VMT in traffic inputs equals total VMT in reliability inputs"}]
[]
[]
[null,null,null,null,"* For Highway Model Groups, Trips and VMT refer to vehicle trips and vehicle-miles traveled. For Transit Model Groups, Trips and VMT refer to person (transit) trips and transit vehicle-miles traveled.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"* For Highway Model Groups, Trips and VMT refer to vehicle trips and vehicle-miles traveled. For Transit Model Groups, Trips and VMT refer to person (transit) trips and transit vehicle-miles traveled.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*For Highway Model Groups, VMT refers to vehicle miles traveled. For Transit Model Groups, VMT refers to transit vehicle miles traveled",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*For Highway Model Groups, VMT refers to vehicle-miles traveled. For Transit Model Groups, VMT refers to transit vehicle-miles traveled"]
[null,null,null,null,"**Number of Trips is an optional field for Highway Model Groups, unless Transit Model Groups are included. This is a required input if induced demand exists.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"**Number of Trips is an optional field for Highway Model Groups, unless Transit Model Groups are included. This is a required input if induced demand exists."]

{"sheet":"3) Results","index":4,"n_rows":38,"n_cols":18,"rows_kept":38,"cut":false,"hidden":false,"merged":[]}
[]
[null,"District: ",null,null,{"$f":"IF('1) Project Information'!E2<>\"\",'1) Project Information'!E2,\"\")","v":"HQ"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EA:",{"$f":"'1) Project Information'!Q3","v":0}]
[null,"PROJECT:",null,null,{"$f":"IF(ProjName<>\"\",ProjName,\"\")","v":"Hypothetical Project"},null,null,null,null,null,null,null,null,null,null,null,"PPNO:",{"$f":"'1) Project Information'!Q4","v":0}]
[]
[]
[]
[]
[null,null,null,3,"INVESTMENT ANALYSIS"]
[null,null,null,null,"SUMMARY RESULTS"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Over","Average"]
[null,null,null,null,"Life-Cycle Costs (mil. $) ",null,null,{"$f":"LifeCycleCost/1000000","v":0},null,null,null,"ITEMIZED BENEFITS (mil. $)",null,null,null,null,{"$f":"_YearsModel& \" Years\"","v":"50 Years"},"Annual"]
[null,null,null,null,"Life-Cycle Benefits (mil. $) ",null,null,{"$f":"LifeCycleBene/1000000","v":0},null,null,null,"     Travel Time Savings",null,null,null,null,{"$f":"('Final Calculations'!C85+'Final Calculations'!H85+'Final Calculations'!M85+'Final Calculations'!R85)/1000000","v":0},{"$f":"Q14/_YearsModel","v":0}]
[null,null,null,null,"Net Present Value (mil. $)",null,null,{"$f":"NetPresentValue/1000000","v":0},null,null,null,"     Travel Time Reliability Benefits",null,null,null,null,{"$f":"('Final Calculations'!D85+'Final Calculations'!I85+'Final Calculations'!N85+'Final Calculations'!S85)/1000000","v":0},{"$f":"Q15/_YearsModel","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"     Veh. Op. Cost Savings",null,null,null,null,{"$f":"('Final Calculations'!E85+'Final Calculations'!J85+'Final Calculations'!O85+'Final Calculations'!T85)/1000000","v":0},{"$f":"Q16/_YearsModel","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"     Accident Cost Savings",null,null,null,null,{"$f":"('Final Calculations'!F85+'Final Calculations'!K85+'Final Calculations'!P85+'Final Calculations'!U85)/1000000","v":0},{"$f":"Q17/_YearsModel","v":0}]
[null,null,null,null,"Benefit / Cost Ratio:",null,null,{"$f":"IF(LifeCycleCost=0,\"N/A\",LifeCycleBene/LifeCycleCost)","v":"N/A"},null,null,null,"     Emission Cost Savings",null,null,null,null,{"$f":"('Final Calculations'!G85+'Final Calculations'!L85+'Final Calculations'!Q85+'Final Calculations'!V85)/1000000","v":0},{"$f":"Q18/_YearsModel","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"TOTAL BENEFITS",null,null,null,null,{"$f":"SUM(Q14:Q18)","v":0},{"$f":"Q19/_YearsModel","v":0}]
[null,null,null,null,"Rate of Return on Investment:",null,null,{"$f":"IFERROR(ReturnOnInvest,\"N/A\")","v":"N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,"Person-Hours of Time Saved",null,null,null,null,{"$f":"'Final Calculations'!C87+'Final Calculations'!G87+'Final Calculations'!K87+'Final Calculations'!O87","v":0},{"$f":"Q21/_YearsModel","v":0}]
[null,null,null,null,"Payback Period:",null,null,{"$f":"Payback","v":"N/A"},null,null,null,"Fatalities Avoided",null,null,null,null,{"$f":"'Final Calculations'!C98+'Final Calculations'!G98+'Final Calculations'!K98+'Final Calculations'!O98","v":0},{"$f":"Q22/_YearsModel","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Injuries Avoided",null,null,null,null,{"$f":"'Final Calculations'!C99+'Final Calculations'!G99+'Final Calculations'!K99+'Final Calculations'!O99","v":0},{"$f":"Q23/_YearsModel","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"PDO Avoided",null,null,null,null,{"$f":"'Final Calculations'!C100+'Final Calculations'!G100+'Final Calculations'!K100+'Final Calculations'!O100","v":0},{"$f":"Q24/_YearsModel","v":0}]
[]
[]
[null,null,null,"Should benefit-cost results include:",null,null,null,null,null,null,null,null,null,null,"Tons",null,"Value (mil. $)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Over","Average","Total Over","Average"]
[null,null,null,null,"1) Induced Travel? (y/n)",null,null,"Y",null,null,null,"EMISSIONS REDUCTION",null,null,{"$f":"_YearsModel& \" Years\"","v":"50 Years"},"Annual",{"$f":"_YearsModel& \" Years\"","v":"50 Years"},"Annual"]
[null,null,null,null,null,null,null,"Default = Y",null,null,null,"     CO Emissions Saved",null,null,{"$f":"'Final Calculations'!C90+'Final Calculations'!G90+'Final Calculations'!K90+'Final Calculations'!O90","v":0},{"$f":"O30/_YearsModel","v":0},{"$f":"IFERROR(('Final Calculations'!D90+'Final Calculations'!H90+'Final Calculations'!L90+'Final Calculations'!P90)/1000000,0)","v":0},{"$f":"IFERROR(Q30/_YearsModel,0)","v":0}]
[null,null,null,null,"2) Travel Time Reliability? (y/n)",null,null,"Y",null,null,null,"     CO2 Emissions Saved",null,null,{"$f":"'Final Calculations'!C91+'Final Calculations'!G91+'Final Calculations'!K91+'Final Calculations'!O91","v":0},0,{"$f":"IFERROR(('Final Calculations'!D91+'Final Calculations'!H91+'Final Calculations'!L91+'Final Calculations'!P91)/1000000,0)","v":0},{"$f":"IFERROR(Q31/_YearsModel,0)","v":0}]
[null,null,null,null,null,null,null,"Default = Y",null,null,null,"     NOX Emissions Saved",null,null,{"$f":"'Final Calculations'!C92+'Final Calculations'!G92+'Final Calculations'!K92+'Final Calculations'!O92","v":0},0,{"$f":"IFERROR(('Final Calculations'!D92+'Final Calculations'!H92+'Final Calculations'!L92+'Final Calculations'!P92)/1000000,0)","v":0},{"$f":"IFERROR(Q32/_YearsModel,0)","v":0}]
[null,null,null,null,"3) Vehicle Operating Costs? (y/n)",null,null,"Y",null,null,null,"     PM10 Emissions Saved",null,null,{"$f":"'Final Calculations'!C93+'Final Calculations'!G93+'Final Calculations'!K93+'Final Calculations'!O93","v":0},{"$f":"O33/_YearsModel","v":0},{"$f":"IFERROR(('Final Calculations'!D93+'Final Calculations'!H93+'Final Calculations'!L93+'Final Calculations'!P93)/1000000,0)","v":0},{"$f":"IFERROR(Q33/_YearsModel,0)","v":0}]
[null,null,null,null,null,null,null,"Default = Y",null,null,null,"     PM2.5 Emissions Saved",null,null,{"$f":"'Final Calculations'!C94+'Final Calculations'!G94+'Final Calculations'!K94+'Final Calculations'!O94","v":0},{"$f":"O34/_YearsModel","v":0}]
[null,null,null,null,"3) Accident Costs? (y/n)",null,null,"Y",null,null,null,"     SOX Emissions Saved",null,null,{"$f":"'Final Calculations'!C95+'Final Calculations'!G95+'Final Calculations'!K95+'Final Calculations'!O95","v":0},{"$f":"O35/_YearsModel","v":0},{"$f":"IFERROR(('Final Calculations'!D95+'Final Calculations'!H95+'Final Calculations'!L95+'Final Calculations'!P95)/1000000,0)","v":0},{"$f":"IFERROR(Q35/_YearsModel,0)","v":0}]
[null,null,null,null,null,null,null,"Default = Y",null,null,null,"     VOC Emissions Saved",null,null,{"$f":"'Final Calculations'!C96+'Final Calculations'!G96+'Final Calculations'!K96+'Final Calculations'!O96","v":0},{"$f":"O36/_YearsModel","v":0},{"$f":"IFERROR(('Final Calculations'!D96+'Final Calculations'!H96+'Final Calculations'!L96+'Final Calculations'!P96)/1000000,0)","v":0},{"$f":"IFERROR(Q36/_YearsModel,0)","v":0}]
[null,null,null,null,"4) Vehicle Emissions? (y/n)",null,null,"Y"]
[null,null,null,null,"includes value for CO2e",null,null,"Default = Y"]

{"sheet":"Travel Time","index":5,"n_rows":141,"n_cols":29,"rows_kept":141,"cut":false,"hidden":false,"merged":[[20,22,22,22],[84,22,86,22],[19,0,22,0]]}
[null,"Travel Time Benefits"]
[]
[null,"This sheet calculates total travel time benefits on highway and transit."]
[]
[null,"Formulas:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Present Value  =  Future Value  (in Constant Dollars)"]
[null,null,null,null,null,null,null,"Avg. Travel Time = Total PHT / Total Person Trips ",null,null,null,"for transit",null,null,null,null,null,"                     ( 1 + Real Discount Rate) ^ Year"]
[null,"Total Vehicle-Hours Traveled = Daily VHT x Annualization Factor",null,null,null,null,null,"hrs / person             passenger-hrs / yr ",null,"trips / yr"]
[null,"vehicle-hrs / yr ",null,"vehicle hrs / day","days / yr",null,null,"Avg. Value of Time (varies by vehicle type)"]
[]
[null,"Avg. Travel Time = Total VHT x AVO / Total Person Trips",null,null,null,null,"for hwy","TT Savings =  Travel Time Reduction  x  Avg. Value of Time ",null,null,null,null,null,null,{"$f":"MATCH(W$20,$A:$A)","v":18}]
[null,"hrs / person             vehicle-hrs / yr ",null,"     people / veh","trips / yr",null,null,"dollars / year","hours","           dollars / hr  "]
[]
[]
[]
[null,"A","HIGHWAY AND TRANSIT BENEFITS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"B","SUMMARY OF TRAVEL TIME BENEFITS"]
[]
[]
[{"$f":"MAX($A$1:A17)+1","v":1},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A18,1)),\"Not Used\",INDEX(ModelGroup,A18,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VHT",null,"AVERAGE VEH OCC",null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,\"TOTAL VEHICLE TRIPS\",\"TOTAL PERSON TRIPS\")","v":"TOTAL PERSON TRIPS"},null,"PERCENT TRUCKS",null,"TOTAL PHT",null,"AVERAGE TRAVEL TIME",null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,\"TOTAL VEHICLE TRIPS\",\"TOTAL PERSON TRIPS\")","v":"TOTAL PERSON TRIPS"},"TIME BENEFIT",null,null,null,"Total Per-Hrs of Time Saved",null,null,1,null,"Present",null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"   (%)",null,"(per-hours/yr)",null,"       (hours/trip)",null,"(trips/yr)","($/yr)",null,null,null,"(per-hours/yr)",null,null,{"$f":"IF(ISBLANK(INDEX(ModelGroup,W20,1)),\"Not Used\",INDEX(ModelGroup,W20,1))","v":"Not Used"},null,"Value of",null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,"Adjusted (no induced)","Existing","Constant","Present",null,"Existing",null,"Year",null,null,"Travel Time",null,"Constant",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Build","Users","Dollars","Value",null,"Users",null,null,null,null,{"$f":"IF(Induced=\"Y\",\"Benefits\",\"Benefits*\")","v":"Benefits"},null,"Dollars",null,"Saved"]
[null,{"$f":"YearFirst","v":2020},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData1NB,A18,3),0)*AnnualFactor","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData1B,A18,3),0)*AnnualFactor","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData1NB,A18,8),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData1B,A18,8),0)","v":0},{"$f":"IF(AND(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData1NB,A18,1)=0),1,INDEX(ModelData1NB,A18,1)*AnnualFactor)","v":0},{"$f":"IF(AND(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData1B,A18,1)=0),1,INDEX(ModelData1B,A18,1)*AnnualFactor)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData1NB,A18,9),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData1B,A18,9),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0,INDEX(ModelData1NB,A18,5))*AnnualFactor","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0,INDEX(ModelData1B,A18,5))*AnnualFactor","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C24*E24/G24,K24/G24),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D24*F24/H24,L24/H24),0)","v":0},{"$f":"$H24-INDEX(ModeShare1,A18)*SUMIF('Consumer Surplus'!$C$277:$C$280,INDEX(HwyTransitModelGroup,A18,1),'Consumer Surplus'!$G$277:$G$280)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G24*M24*(I24*ValTimeTruck+(1-I24)*ValTimeAuto)-O24*N24*(J24*ValTimeTruck+(1-J24)*ValTimeAuto),G24*IF(INDEX(NoTransit1,A18)=TRUE,INDEX(DivIndTrips,A18,2)/IF(INDEX(DivIndTrips,A18,1)=0,1,INDEX(DivIndTrips,A18,1)),M24)*ValTimeAuto-O24*N24*ValTimeAuto)*(1+TTUprater)^($B24-YearCurrent)","v":0},{"$f":"SUM(P24)","v":0},{"$f":"Q24/(1+DiscRate)^(B24-YearCurrent)","v":0},null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G24*M24-O24*N24,G24*IF(INDEX(NoTransit1,A18)=TRUE,INDEX(DivIndTrips,A18,2)/IF(INDEX(DivIndTrips,A18,1)=0,1,INDEX(DivIndTrips,A18,1)),M24)-O24*N24)","v":0},null,{"$f":"YearOpen","v":0},{"$f":"OFFSET($R9,MATCH(W$20,$A:$A),0)","v":0},null,{"$f":"SUM($W24:X24)","v":0},null,{"$f":"$Y24*(1+DiscRate)^($V24-YearCurrent)","v":0},null,{"$f":"SUM($W88:X88)","v":0}]
[null,{"$f":"YearLast","v":2040},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData20NB,A18,3),0)*AnnualFactor","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData20B,A18,3),0)*AnnualFactor","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData20NB,A18,8),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData20B,A18,8),0)","v":0},{"$f":"IF(AND(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData20NB,A18,1)=0),1,INDEX(ModelData20NB,A18,1)*AnnualFactor)","v":0},{"$f":"IF(AND(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData20B,A18,1)=0),1,INDEX(ModelData20B,A18,1)*AnnualFactor)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData20NB,A18,9),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData20B,A18,9),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0,INDEX(ModelData20NB,A18,5))*AnnualFactor","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0,INDEX(ModelData20B,A18,5))*AnnualFactor","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C25*E25/G25,K25/G25),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D25*F25/H25,L25/H25),0)","v":0},{"$f":"$H25-INDEX(ModeShare20,A18)*SUMIF('Consumer Surplus'!$C$277:$C$280,INDEX(HwyTransitModelGroup,A18,1),'Consumer Surplus'!$K$277:$K$280)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G25*M25*(I25*ValTimeTruck+(1-I25)*ValTimeAuto)-O25*N25*(J25*ValTimeTruck+(1-J25)*ValTimeAuto),G25*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M25)*ValTimeAuto-O25*N25*ValTimeAuto)*(1+TTUprater)^($B25-YearCurrent)","v":0},{"$f":"SUM(P25)","v":0},{"$f":"Q25/(1+DiscRate)^(B25-YearCurrent)","v":0},null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G25*M25-O25*N25,G25*IF(INDEX(NoTransit1,A18)=TRUE,INDEX(DivIndTrips,A18,2)/IF(INDEX(DivIndTrips,A18,1)=0,1,INDEX(DivIndTrips,A18,1)),M25)-O25*N25)","v":0},null,{"$f":"V24+1","v":1},0,null,{"$f":"SUM($W25:X25)","v":0},null,0,null,{"$f":"SUM($W89:X89)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V25+1","v":2},0,null,{"$f":"SUM($W26:X26)","v":0},null,0,null,{"$f":"SUM($W90:X90)","v":0}]
[null,{"$f":"YearOpen","v":0},{"$f":"MAX(TREND(C24:C25,B24:B25,B27),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B27),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B27),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B27),0)","v":0},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B27),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B27),0)","v":0},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B27),0),1)","v":0},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B27),0),1)","v":0},{"$f":"MAX(TREND(K24:K25,B24:B25,B27),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B27),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C27*E27/G27,K27/G27),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D27*F27/H27,L27/H27),0)","v":0},{"$f":"TREND(O24:O25,$B24:$B25,$B27)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G27*M27*(I27*ValTimeTruck+(1-I27)*ValTimeAuto)-O27*N27*(J27*ValTimeTruck+(1-J27)*ValTimeAuto),G27*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M27)*ValTimeAuto-O27*N27*ValTimeAuto)*(1+TTUprater)^($B27-YearCurrent)","v":0},{"$f":"SUM(P27)","v":0},{"$f":"Q27/(1+DiscRate)^(B27-YearCurrent)","v":0},null,{"$f":"TREND(T24:T25,$B24:$B25,$B27)","v":0},null,3,0,null,{"$f":"SUM($W27:X27)","v":0},null,0,null,{"$f":"SUM($W91:X91)","v":0}]
[null,{"$f":"B27+1","v":1},{"$f":"MAX(TREND(C24:C25,B24:B25,B28),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B28),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B28),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B28),0)","v":0},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B28),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B28),0)","v":0},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B28),0),1)","v":0},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B28),0),1)","v":0},{"$f":"MAX(TREND(K24:K25,B24:B25,B28),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B28),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C28*E28/G28,K28/G28),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D28*F28/H28,L28/H28),0)","v":0},{"$f":"TREND(O24:O25,$B24:$B25,$B28)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G28*M28*(I28*ValTimeTruck+(1-I28)*ValTimeAuto)-O28*N28*(J28*ValTimeTruck+(1-J28)*ValTimeAuto),G28*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M28)*ValTimeAuto-O28*N28*ValTimeAuto)*(1+TTUprater)^($B28-YearCurrent)","v":0},0,0,null,{"$f":"TREND(T24:T25,$B24:$B25,$B28)","v":0},null,4,0,null,{"$f":"SUM($W28:X28)","v":0},null,0,null,{"$f":"SUM($W92:X92)","v":0}]
[null,{"$f":"B28+1","v":2},{"$f":"MAX(TREND(C24:C25,B24:B25,B29),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B29),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B29),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B29),0)","v":0},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B29),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B29),0)","v":0},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B29),0),1)","v":0},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B29),0),1)","v":0},{"$f":"MAX(TREND(K24:K25,B24:B25,B29),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B29),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C29*E29/G29,K29/G29),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D29*F29/H29,L29/H29),0)","v":0},{"$f":"TREND(O24:O25,$B24:$B25,$B29)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G29*M29*(I29*ValTimeTruck+(1-I29)*ValTimeAuto)-O29*N29*(J29*ValTimeTruck+(1-J29)*ValTimeAuto),G29*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M29)*ValTimeAuto-O29*N29*ValTimeAuto)*(1+TTUprater)^($B29-YearCurrent)","v":0},0,0,null,{"$f":"TREND(T24:T25,$B24:$B25,$B29)","v":0},null,5,0,null,{"$f":"SUM($W29:X29)","v":0},null,0,null,{"$f":"SUM($W93:X93)","v":0}]
[null,3,{"$f":"MAX(TREND(C24:C25,B24:B25,B30),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B30),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B30),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B30),0)","v":0},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B30),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B30),0)","v":0},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B30),0),1)","v":0},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B30),0),1)","v":0},{"$f":"MAX(TREND(K24:K25,B24:B25,B30),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B30),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C30*E30/G30,K30/G30),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D30*F30/H30,L30/H30),0)","v":0},{"$f":"TREND(O24:O25,$B24:$B25,$B30)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G30*M30*(I30*ValTimeTruck+(1-I30)*ValTimeAuto)-O30*N30*(J30*ValTimeTruck+(1-J30)*ValTimeAuto),G30*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M30)*ValTimeAuto-O30*N30*ValTimeAuto)*(1+TTUprater)^($B30-YearCurrent)","v":0},0,0,null,{"$f":"TREND(T24:T25,$B24:$B25,$B30)","v":0},null,6,0,null,{"$f":"SUM($W30:X30)","v":0},null,0,null,{"$f":"SUM($W94:X94)","v":0}]
[null,4,{"$f":"MAX(TREND(C24:C25,B24:B25,B31),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B31),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B31),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B31),0)","v":0},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B31),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B31),0)","v":0},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B31),0),1)","v":0},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B31),0),1)","v":0},{"$f":"MAX(TREND(K24:K25,B24:B25,B31),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B31),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C31*E31/G31,K31/G31),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D31*F31/H31,L31/H31),0)","v":0},{"$f":"TREND(O24:O25,$B24:$B25,$B31)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G31*M31*(I31*ValTimeTruck+(1-I31)*ValTimeAuto)-O31*N31*(J31*ValTimeTruck+(1-J31)*ValTimeAuto),G31*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M31)*ValTimeAuto-O31*N31*ValTimeAuto)*(1+TTUprater)^($B31-YearCurrent)","v":0},0,0,null,{"$f":"TREND(T24:T25,$B24:$B25,$B31)","v":0},null,7,0,null,{"$f":"SUM($W31:X31)","v":0},null,0,null,{"$f":"SUM($W95:X95)","v":0}]
[null,5,{"$f":"MAX(TREND(C24:C25,B24:B25,B32),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B32),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B32),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B32),0)","v":0},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B32),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B32),0)","v":0},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B32),0),1)","v":0},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B32),0),1)","v":0},{"$f":"MAX(TREND(K24:K25,B24:B25,B32),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B32),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C32*E32/G32,K32/G32),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D32*F32/H32,L32/H32),0)","v":0},{"$f":"TREND(O24:O25,$B24:$B25,$B32)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G32*M32*(I32*ValTimeTruck+(1-I32)*ValTimeAuto)-O32*N32*(J32*ValTimeTruck+(1-J32)*ValTimeAuto),G32*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M32)*ValTimeAuto-O32*N32*ValTimeAuto)*(1+TTUprater)^($B32-YearCurrent)","v":0},0,0,null,{"$f":"TREND(T24:T25,$B24:$B25,$B32)","v":0},null,8,0,null,{"$f":"SUM($W32:X32)","v":0},null,0,null,{"$f":"SUM($W96:X96)","v":0}]
[null,6,{"$f":"MAX(TREND(C24:C25,B24:B25,B33),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B33),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B33),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B33),0)","v":0},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B33),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B33),0)","v":0},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B33),0),1)","v":0},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B33),0),1)","v":0},{"$f":"MAX(TREND(K24:K25,B24:B25,B33),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B33),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C33*E33/G33,K33/G33),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D33*F33/H33,L33/H33),0)","v":0},{"$f":"TREND(O24:O25,$B24:$B25,$B33)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G33*M33*(I33*ValTimeTruck+(1-I33)*ValTimeAuto)-O33*N33*(J33*ValTimeTruck+(1-J33)*ValTimeAuto),G33*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M33)*ValTimeAuto-O33*N33*ValTimeAuto)*(1+TTUprater)^($B33-YearCurrent)","v":0},0,0,null,{"$f":"TREND(T24:T25,$B24:$B25,$B33)","v":0},null,9,0,null,{"$f":"SUM($W33:X33)","v":0},null,0,null,{"$f":"SUM($W97:X97)","v":0}]
[null,7,{"$f":"MAX(TREND(C24:C25,B24:B25,B34),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B34),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B34),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B34),0)","v":0},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B34),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B34),0)","v":0},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B34),0),1)","v":0},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B34),0),1)","v":0},{"$f":"MAX(TREND(K24:K25,B24:B25,B34),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B34),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C34*E34/G34,K34/G34),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D34*F34/H34,L34/H34),0)","v":0},{"$f":"TREND(O24:O25,$B24:$B25,$B34)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G34*M34*(I34*ValTimeTruck+(1-I34)*ValTimeAuto)-O34*N34*(J34*ValTimeTruck+(1-J34)*ValTimeAuto),G34*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M34)*ValTimeAuto-O34*N34*ValTimeAuto)*(1+TTUprater)^($B34-YearCurrent)","v":0},0,0,null,{"$f":"TREND(T24:T25,$B24:$B25,$B34)","v":0},null,10,0,null,{"$f":"SUM($W34:X34)","v":0},null,0,null,{"$f":"SUM($W98:X98)","v":0}]
[null,8,{"$f":"MAX(TREND(C24:C25,B24:B25,B35),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B35),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B35),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B35),0)","v":0},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B35),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B35),0)","v":0},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B35),0),1)","v":0},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B35),0),1)","v":0},{"$f":"MAX(TREND(K24:K25,B24:B25,B35),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B35),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C35*E35/G35,K35/G35),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D35*F35/H35,L35/H35),0)","v":0},{"$f":"TREND(O24:O25,$B24:$B25,$B35)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G35*M35*(I35*ValTimeTruck+(1-I35)*ValTimeAuto)-O35*N35*(J35*ValTimeTruck+(1-J35)*ValTimeAuto),G35*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M35)*ValTimeAuto-O35*N35*ValTimeAuto)*(1+TTUprater)^($B35-YearCurrent)","v":0},0,0,null,{"$f":"TREND(T24:T25,$B24:$B25,$B35)","v":0},null,11,0,null,{"$f":"SUM($W35:X35)","v":0},null,0,null,{"$f":"SUM($W99:X99)","v":0}]
[null,9,{"$f":"MAX(TREND(C24:C25,B24:B25,B36),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B36),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B36),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B36),0)","v":0},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B36),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B36),0)","v":0},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B36),0),1)","v":0},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B36),0),1)","v":0},{"$f":"MAX(TREND(K24:K25,B24:B25,B36),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B36),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C36*E36/G36,K36/G36),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D36*F36/H36,L36/H36),0)","v":0},{"$f":"TREND(O24:O25,$B24:$B25,$B36)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G36*M36*(I36*ValTimeTruck+(1-I36)*ValTimeAuto)-O36*N36*(J36*ValTimeTruck+(1-J36)*ValTimeAuto),G36*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M36)*ValTimeAuto-O36*N36*ValTimeAuto)*(1+TTUprater)^($B36-YearCurrent)","v":0},0,0,null,{"$f":"TREND(T24:T25,$B24:$B25,$B36)","v":0},null,12,0,null,{"$f":"SUM($W36:X36)","v":0},null,0,null,{"$f":"SUM($W100:X100)","v":0}]
[null,10,{"$f":"MAX(TREND(C24:C25,B24:B25,B37),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B37),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B37),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B37),0)","v":0},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B37),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B37),0)","v":0},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B37),0),1)","v":0},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B37),0),1)","v":0},{"$f":"MAX(TREND(K24:K25,B24:B25,B37),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B37),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C37*E37/G37,K37/G37),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D37*F37/H37,L37/H37),0)","v":0},{"$f":"TREND(O24:O25,$B24:$B25,$B37)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G37*M37*(I37*ValTimeTruck+(1-I37)*ValTimeAuto)-O37*N37*(J37*ValTimeTruck+(1-J37)*ValTimeAuto),G37*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M37)*ValTimeAuto-O37*N37*ValTimeAuto)*(1+TTUprater)^($B37-YearCurrent)","v":0},0,0,null,{"$f":"TREND(T24:T25,$B24:$B25,$B37)","v":0},null,13,0,null,{"$f":"SUM($W37:X37)","v":0},null,0,null,{"$f":"SUM($W101:X101)","v":0}]
[null,11,{"$f":"MAX(TREND(C24:C25,B24:B25,B38),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B38),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B38),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B38),0)","v":0},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B38),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B38),0)","v":0},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B38),0),1)","v":0},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B38),0),1)","v":0},{"$f":"MAX(TREND(K24:K25,B24:B25,B38),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B38),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C38*E38/G38,K38/G38),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D38*F38/H38,L38/H38),0)","v":0},{"$f":"TREND(O24:O25,$B24:$B25,$B38)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G38*M38*(I38*ValTimeTruck+(1-I38)*ValTimeAuto)-O38*N38*(J38*ValTimeTruck+(1-J38)*ValTimeAuto),G38*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M38)*ValTimeAuto-O38*N38*ValTimeAuto)*(1+TTUprater)^($B38-YearCurrent)","v":0},0,0,null,{"$f":"TREND(T24:T25,$B24:$B25,$B38)","v":0},null,14,0,null,{"$f":"SUM($W38:X38)","v":0},null,0,null,{"$f":"SUM($W102:X102)","v":0}]
[null,12,{"$f":"MAX(TREND(C24:C25,B24:B25,B39),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B39),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B39),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B39),0)","v":0},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B39),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B39),0)","v":0},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B39),0),1)","v":0},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B39),0),1)","v":0},{"$f":"MAX(TREND(K24:K25,B24:B25,B39),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B39),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C39*E39/G39,K39/G39),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D39*F39/H39,L39/H39),0)","v":0},{"$f":"TREND(O24:O25,$B24:$B25,$B39)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G39*M39*(I39*ValTimeTruck+(1-I39)*ValTimeAuto)-O39*N39*(J39*ValTimeTruck+(1-J39)*ValTimeAuto),G39*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M39)*ValTimeAuto-O39*N39*ValTimeAuto)*(1+TTUprater)^($B39-YearCurrent)","v":0},0,0,null,{"$f":"TREND(T24:T25,$B24:$B25,$B39)","v":0},null,15,0,null,{"$f":"SUM($W39:X39)","v":0},null,0,null,{"$f":"SUM($W103:X103)","v":0}]
[null,13,{"$f":"MAX(TREND(C24:C25,B24:B25,B40),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B40),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B40),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B40),0)","v":0},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B40),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B40),0)","v":0},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B40),0),1)","v":0},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B40),0),1)","v":0},{"$f":"MAX(TREND(K24:K25,B24:B25,B40),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B40),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C40*E40/G40,K40/G40),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D40*F40/H40,L40/H40),0)","v":0},{"$f":"TREND(O24:O25,$B24:$B25,$B40)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G40*M40*(I40*ValTimeTruck+(1-I40)*ValTimeAuto)-O40*N40*(J40*ValTimeTruck+(1-J40)*ValTimeAuto),G40*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M40)*ValTimeAuto-O40*N40*ValTimeAuto)*(1+TTUprater)^($B40-YearCurrent)","v":0},0,0,null,{"$f":"TREND(T24:T25,$B24:$B25,$B40)","v":0},null,16,0,null,{"$f":"SUM($W40:X40)","v":0},null,0,null,{"$f":"SUM($W104:X104)","v":0}]
[null,14,{"$f":"MAX(TREND(C24:C25,B24:B25,B41),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B41),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B41),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B41),0)","v":0},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B41),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B41),0)","v":0},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B41),0),1)","v":0},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B41),0),1)","v":0},{"$f":"MAX(TREND(K24:K25,B24:B25,B41),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B41),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C41*E41/G41,K41/G41),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D41*F41/H41,L41/H41),0)","v":0},{"$f":"TREND(O24:O25,$B24:$B25,$B41)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G41*M41*(I41*ValTimeTruck+(1-I41)*ValTimeAuto)-O41*N41*(J41*ValTimeTruck+(1-J41)*ValTimeAuto),G41*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M41)*ValTimeAuto-O41*N41*ValTimeAuto)*(1+TTUprater)^($B41-YearCurrent)","v":0},0,0,null,{"$f":"TREND(T24:T25,$B24:$B25,$B41)","v":0},null,17,0,null,{"$f":"SUM($W41:X41)","v":0},null,0,null,{"$f":"SUM($W105:X105)","v":0}]
[null,15,{"$f":"MAX(TREND(C24:C25,B24:B25,B42),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B42),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B42),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B42),0)","v":0},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B42),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B42),0)","v":0},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B42),0),1)","v":0},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B42),0),1)","v":0},{"$f":"MAX(TREND(K24:K25,B24:B25,B42),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B42),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C42*E42/G42,K42/G42),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D42*F42/H42,L42/H42),0)","v":0},{"$f":"TREND(O24:O25,$B24:$B25,$B42)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G42*M42*(I42*ValTimeTruck+(1-I42)*ValTimeAuto)-O42*N42*(J42*ValTimeTruck+(1-J42)*ValTimeAuto),G42*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M42)*ValTimeAuto-O42*N42*ValTimeAuto)*(1+TTUprater)^($B42-YearCurrent)","v":0},0,0,null,{"$f":"TREND(T24:T25,$B24:$B25,$B42)","v":0},null,18,0,null,{"$f":"SUM($W42:X42)","v":0},null,0,null,{"$f":"SUM($W106:X106)","v":0}]
[null,16,{"$f":"MAX(TREND(C24:C25,B24:B25,B43),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B43),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B43),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B43),0)","v":0},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B43),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B43),0)","v":0},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B43),0),1)","v":0},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B43),0),1)","v":0},{"$f":"MAX(TREND(K24:K25,B24:B25,B43),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B43),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C43*E43/G43,K43/G43),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D43*F43/H43,L43/H43),0)","v":0},{"$f":"TREND(O24:O25,$B24:$B25,$B43)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G43*M43*(I43*ValTimeTruck+(1-I43)*ValTimeAuto)-O43*N43*(J43*ValTimeTruck+(1-J43)*ValTimeAuto),G43*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M43)*ValTimeAuto-O43*N43*ValTimeAuto)*(1+TTUprater)^($B43-YearCurrent)","v":0},0,0,null,{"$f":"TREND(T24:T25,$B24:$B25,$B43)","v":0},null,19,0,null,{"$f":"SUM($W43:X43)","v":0},null,0,null,{"$f":"SUM($W107:X107)","v":0}]
[null,17,{"$f":"MAX(TREND(C24:C25,B24:B25,B44),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B44),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B44),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B44),0)","v":0},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B44),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B44),0)","v":0},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B44),0),1)","v":0},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B44),0),1)","v":0},{"$f":"MAX(TREND(K24:K25,B24:B25,B44),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B44),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C44*E44/G44,K44/G44),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D44*F44/H44,L44/H44),0)","v":0},{"$f":"TREND(O24:O25,$B24:$B25,$B44)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G44*M44*(I44*ValTimeTruck+(1-I44)*ValTimeAuto)-O44*N44*(J44*ValTimeTruck+(1-J44)*ValTimeAuto),G44*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M44)*ValTimeAuto-O44*N44*ValTimeAuto)*(1+TTUprater)^($B44-YearCurrent)","v":0},0,0,null,{"$f":"TREND(T24:T25,$B24:$B25,$B44)","v":0},null,20,0,null,{"$f":"SUM($W44:X44)","v":0},null,0,null,{"$f":"SUM($W108:X108)","v":0}]
[null,18,{"$f":"MAX(TREND(C24:C25,B24:B25,B45),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B45),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B45),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B45),0)","v":0},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B45),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B45),0)","v":0},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B45),0),1)","v":0},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B45),0),1)","v":0},{"$f":"MAX(TREND(K24:K25,B24:B25,B45),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B45),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C45*E45/G45,K45/G45),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D45*F45/H45,L45/H45),0)","v":0},{"$f":"TREND(O24:O25,$B24:$B25,$B45)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G45*M45*(I45*ValTimeTruck+(1-I45)*ValTimeAuto)-O45*N45*(J45*ValTimeTruck+(1-J45)*ValTimeAuto),G45*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M45)*ValTimeAuto-O45*N45*ValTimeAuto)*(1+TTUprater)^($B45-YearCurrent)","v":0},0,0,null,{"$f":"TREND(T24:T25,$B24:$B25,$B45)","v":0},null,21,0,null,{"$f":"SUM($W45:X45)","v":0},null,0,null,{"$f":"SUM($W109:X109)","v":0}]
[null,19,{"$f":"MAX(TREND(C24:C25,B24:B25,B46),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B46),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B46),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B46),0)","v":0},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B46),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B46),0)","v":0},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B46),0),1)","v":0},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B46),0),1)","v":0},{"$f":"MAX(TREND(K24:K25,B24:B25,B46),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B46),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C46*E46/G46,K46/G46),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D46*F46/H46,L46/H46),0)","v":0},{"$f":"TREND(O24:O25,$B24:$B25,$B46)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G46*M46*(I46*ValTimeTruck+(1-I46)*ValTimeAuto)-O46*N46*(J46*ValTimeTruck+(1-J46)*ValTimeAuto),G46*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M46)*ValTimeAuto-O46*N46*ValTimeAuto)*(1+TTUprater)^($B46-YearCurrent)","v":0},0,0,null,{"$f":"TREND(T24:T25,$B24:$B25,$B46)","v":0},null,22,0,null,{"$f":"SUM($W46:X46)","v":0},null,0,null,{"$f":"SUM($W110:X110)","v":0}]
[null,20,{"$f":"MAX(TREND(C24:C25,B24:B25,B47),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B47),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B47),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B47),0)","v":0},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B47),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B47),0)","v":0},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B47),0),1)","v":0},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B47),0),1)","v":0},{"$f":"MAX(TREND(K24:K25,B24:B25,B47),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B47),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C47*E47/G47,K47/G47),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D47*F47/H47,L47/H47),0)","v":0},{"$f":"TREND(O24:O25,$B24:$B25,$B47)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G47*M47*(I47*ValTimeTruck+(1-I47)*ValTimeAuto)-O47*N47*(J47*ValTimeTruck+(1-J47)*ValTimeAuto),G47*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M47)*ValTimeAuto-O47*N47*ValTimeAuto)*(1+TTUprater)^($B47-YearCurrent)","v":0},0,0,null,{"$f":"TREND(T24:T25,$B24:$B25,$B47)","v":0},null,23,0,null,{"$f":"SUM($W47:X47)","v":0},null,0,null,{"$f":"SUM($W111:X111)","v":0}]
[null,21,{"$f":"MAX(TREND(C24:C25,B24:B25,B48),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B48),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B48),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B48),0)","v":0},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B48),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B48),0)","v":0},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B48),0),1)","v":0},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B48),0),1)","v":0},{"$f":"MAX(TREND(K24:K25,B24:B25,B48),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B48),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C48*E48/G48,K48/G48),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D48*F48/H48,L48/H48),0)","v":0},{"$f":"TREND(O24:O25,$B24:$B25,$B48)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G48*M48*(I48*ValTimeTruck+(1-I48)*ValTimeAuto)-O48*N48*(J48*ValTimeTruck+(1-J48)*ValTimeAuto),G48*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M48)*ValTimeAuto-O48*N48*ValTimeAuto)*(1+TTUprater)^($B48-YearCurrent)","v":0},0,0,null,{"$f":"TREND(T24:T25,$B24:$B25,$B48)","v":0},null,24,0,null,{"$f":"SUM($W48:X48)","v":0},null,0,null,{"$f":"SUM($W112:X112)","v":0}]
[null,22,{"$f":"MAX(TREND(C24:C25,B24:B25,B49),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B49),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B49),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B49),0)","v":0},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B49),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B49),0)","v":0},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B49),0),1)","v":0},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B49),0),1)","v":0},{"$f":"MAX(TREND(K24:K25,B24:B25,B49),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B49),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C49*E49/G49,K49/G49),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D49*F49/H49,L49/H49),0)","v":0},{"$f":"TREND(O24:O25,$B24:$B25,$B49)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G49*M49*(I49*ValTimeTruck+(1-I49)*ValTimeAuto)-O49*N49*(J49*ValTimeTruck+(1-J49)*ValTimeAuto),G49*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M49)*ValTimeAuto-O49*N49*ValTimeAuto)*(1+TTUprater)^($B49-YearCurrent)","v":0},0,0,null,{"$f":"TREND(T24:T25,$B24:$B25,$B49)","v":0},null,25,0,null,{"$f":"SUM($W49:X49)","v":0},null,0,null,{"$f":"SUM($W113:X113)","v":0}]
[null,23,{"$f":"MAX(TREND(C24:C25,B24:B25,B50),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B50),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B50),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B50),0)","v":0},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B50),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B50),0)","v":0},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B50),0),1)","v":0},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B50),0),1)","v":0},{"$f":"MAX(TREND(K24:K25,B24:B25,B50),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B50),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C50*E50/G50,K50/G50),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D50*F50/H50,L50/H50),0)","v":0},{"$f":"TREND(O24:O25,$B24:$B25,$B50)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G50*M50*(I50*ValTimeTruck+(1-I50)*ValTimeAuto)-O50*N50*(J50*ValTimeTruck+(1-J50)*ValTimeAuto),G50*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M50)*ValTimeAuto-O50*N50*ValTimeAuto)*(1+TTUprater)^($B50-YearCurrent)","v":0},0,0,null,{"$f":"TREND(T24:T25,$B24:$B25,$B50)","v":0},null,26,0,null,{"$f":"SUM($W50:X50)","v":0},null,0,null,{"$f":"SUM($W114:X114)","v":0}]
[null,24,{"$f":"MAX(TREND(C24:C25,B24:B25,B51),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B51),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B51),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B51),0)","v":0},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B51),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B51),0)","v":0},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B51),0),1)","v":0},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B51),0),1)","v":0},{"$f":"MAX(TREND(K24:K25,B24:B25,B51),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B51),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C51*E51/G51,K51/G51),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D51*F51/H51,L51/H51),0)","v":0},{"$f":"TREND(O24:O25,$B24:$B25,$B51)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G51*M51*(I51*ValTimeTruck+(1-I51)*ValTimeAuto)-O51*N51*(J51*ValTimeTruck+(1-J51)*ValTimeAuto),G51*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M51)*ValTimeAuto-O51*N51*ValTimeAuto)*(1+TTUprater)^($B51-YearCurrent)","v":0},0,0,null,{"$f":"TREND(T24:T25,$B24:$B25,$B51)","v":0},null,27,0,null,{"$f":"SUM($W51:X51)","v":0},null,0,null,{"$f":"SUM($W115:X115)","v":0}]
[null,25,{"$f":"MAX(TREND(C24:C25,B24:B25,B52),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B52),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B52),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B52),0)","v":0},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B52),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B52),0)","v":0},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B52),0),1)","v":0},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B52),0),1)","v":0},{"$f":"MAX(TREND(K24:K25,B24:B25,B52),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B52),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C52*E52/G52,K52/G52),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D52*F52/H52,L52/H52),0)","v":0},{"$f":"TREND(O24:O25,$B24:$B25,$B52)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G52*M52*(I52*ValTimeTruck+(1-I52)*ValTimeAuto)-O52*N52*(J52*ValTimeTruck+(1-J52)*ValTimeAuto),G52*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M52)*ValTimeAuto-O52*N52*ValTimeAuto)*(1+TTUprater)^($B52-YearCurrent)","v":0},0,0,null,{"$f":"TREND(T24:T25,$B24:$B25,$B52)","v":0},null,28,0,null,{"$f":"SUM($W52:X52)","v":0},null,0,null,{"$f":"SUM($W116:X116)","v":0}]
[null,26,{"$f":"MAX(TREND(C24:C25,B24:B25,B53),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B53),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B53),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B53),0)","v":0},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B53),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B53),0)","v":0},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B53),0),1)","v":0},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B53),0),1)","v":0},{"$f":"MAX(TREND(K24:K25,B24:B25,B53),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B53),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C53*E53/G53,K53/G53),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D53*F53/H53,L53/H53),0)","v":0},{"$f":"TREND(O24:O25,$B24:$B25,$B53)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G53*M53*(I53*ValTimeTruck+(1-I53)*ValTimeAuto)-O53*N53*(J53*ValTimeTruck+(1-J53)*ValTimeAuto),G53*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M53)*ValTimeAuto-O53*N53*ValTimeAuto)*(1+TTUprater)^($B53-YearCurrent)","v":0},0,0,null,{"$f":"TREND(T24:T25,$B24:$B25,$B53)","v":0},null,29,0,null,{"$f":"SUM($W53:X53)","v":0},null,0,null,{"$f":"SUM($W117:X117)","v":0}]
[null,27,{"$f":"MAX(TREND(C24:C25,B24:B25,B54),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B54),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B54),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B54),0)","v":0},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B54),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B54),0)","v":0},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B54),0),1)","v":0},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B54),0),1)","v":0},{"$f":"MAX(TREND(K24:K25,B24:B25,B54),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B54),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C54*E54/G54,K54/G54),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D54*F54/H54,L54/H54),0)","v":0},{"$f":"TREND(O24:O25,$B24:$B25,$B54)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G54*M54*(I54*ValTimeTruck+(1-I54)*ValTimeAuto)-O54*N54*(J54*ValTimeTruck+(1-J54)*ValTimeAuto),G54*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M54)*ValTimeAuto-O54*N54*ValTimeAuto)*(1+TTUprater)^($B54-YearCurrent)","v":0},0,0,null,{"$f":"TREND(T24:T25,$B24:$B25,$B54)","v":0},null,30,0,null,{"$f":"SUM($W54:X54)","v":0},null,0,null,{"$f":"SUM($W118:X118)","v":0}]
[null,28,{"$f":"MAX(TREND(C24:C25,B24:B25,B55),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B55),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B55),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B55),0)","v":0},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B55),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B55),0)","v":0},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B55),0),1)","v":0},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B55),0),1)","v":0},{"$f":"MAX(TREND(K24:K25,B24:B25,B55),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B55),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C55*E55/G55,K55/G55),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D55*F55/H55,L55/H55),0)","v":0},{"$f":"TREND(O24:O25,$B24:$B25,$B55)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G55*M55*(I55*ValTimeTruck+(1-I55)*ValTimeAuto)-O55*N55*(J55*ValTimeTruck+(1-J55)*ValTimeAuto),G55*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M55)*ValTimeAuto-O55*N55*ValTimeAuto)*(1+TTUprater)^($B55-YearCurrent)","v":0},0,0,null,{"$f":"TREND(T24:T25,$B24:$B25,$B55)","v":0},null,31,0,null,{"$f":"SUM($W55:X55)","v":0},null,0,null,{"$f":"SUM($W119:X119)","v":0}]
[null,29,{"$f":"MAX(TREND(C24:C25,B24:B25,B56),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B56),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B56),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B56),0)","v":0},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B56),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B56),0)","v":0},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B56),0),1)","v":0},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B56),0),1)","v":0},{"$f":"MAX(TREND(K24:K25,B24:B25,B56),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B56),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C56*E56/G56,K56/G56),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D56*F56/H56,L56/H56),0)","v":0},{"$f":"TREND(O24:O25,$B24:$B25,$B56)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G56*M56*(I56*ValTimeTruck+(1-I56)*ValTimeAuto)-O56*N56*(J56*ValTimeTruck+(1-J56)*ValTimeAuto),G56*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M56)*ValTimeAuto-O56*N56*ValTimeAuto)*(1+TTUprater)^($B56-YearCurrent)","v":0},0,0,null,{"$f":"TREND(T24:T25,$B24:$B25,$B56)","v":0},null,32,{"$f":"OFFSET($R41,MATCH(W$20,$A:$A),0)","v":0},null,{"$f":"SUM($W56:X56)","v":0},null,{"$f":"$Y56*(1+DiscRate)^($V56-YearCurrent)","v":0},null,{"$f":"SUM($W120:X120)","v":0}]
[null,30,{"$f":"MAX(TREND(C24:C25,B24:B25,B57),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B57),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B57),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B57),0)","v":0},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B57),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B57),0)","v":0},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B57),0),1)","v":0},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B57),0),1)","v":0},{"$f":"MAX(TREND(K24:K25,B24:B25,B57),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B57),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C57*E57/G57,K57/G57),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D57*F57/H57,L57/H57),0)","v":0},{"$f":"TREND(O24:O25,$B24:$B25,$B57)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G57*M57*(I57*ValTimeTruck+(1-I57)*ValTimeAuto)-O57*N57*(J57*ValTimeTruck+(1-J57)*ValTimeAuto),G57*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M57)*ValTimeAuto-O57*N57*ValTimeAuto)*(1+TTUprater)^($B57-YearCurrent)","v":0},0,0,null,{"$f":"TREND(T24:T25,$B24:$B25,$B57)","v":0},null,33,0,null,{"$f":"SUM($W57:X57)","v":0},null,0,null,{"$f":"SUM($W121:X121)","v":0}]
[null,31,{"$f":"MAX(TREND(C24:C25,B24:B25,B58),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B58),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B58),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B58),0)","v":0},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B58),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B58),0)","v":0},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B58),0),1)","v":0},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B58),0),1)","v":0},{"$f":"MAX(TREND(K24:K25,B24:B25,B58),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B58),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C58*E58/G58,K58/G58),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D58*F58/H58,L58/H58),0)","v":0},{"$f":"TREND(O24:O25,$B24:$B25,$B58)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G58*M58*(I58*ValTimeTruck+(1-I58)*ValTimeAuto)-O58*N58*(J58*ValTimeTruck+(1-J58)*ValTimeAuto),G58*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M58)*ValTimeAuto-O58*N58*ValTimeAuto)*(1+TTUprater)^($B58-YearCurrent)","v":0},0,0,null,{"$f":"TREND(T24:T25,$B24:$B25,$B58)","v":0},null,34,0,null,{"$f":"SUM($W58:X58)","v":0},null,0,null,{"$f":"SUM($W122:X122)","v":0}]
[null,32,{"$f":"MAX(TREND(C24:C25,B24:B25,B59),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B59),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B59),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B59),0)","v":0},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B59),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B59),0)","v":0},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B59),0),1)","v":0},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B59),0),1)","v":0},{"$f":"MAX(TREND(K24:K25,B24:B25,B59),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B59),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C59*E59/G59,K59/G59),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D59*F59/H59,L59/H59),0)","v":0},{"$f":"TREND(O24:O25,$B24:$B25,$B59)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G59*M59*(I59*ValTimeTruck+(1-I59)*ValTimeAuto)-O59*N59*(J59*ValTimeTruck+(1-J59)*ValTimeAuto),G59*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M59)*ValTimeAuto-O59*N59*ValTimeAuto)*(1+TTUprater)^($B59-YearCurrent)","v":0},{"$f":"SUM(P59)","v":0},{"$f":"Q59/(1+DiscRate)^(B59-YearCurrent)","v":0},null,{"$f":"TREND(T24:T25,$B24:$B25,$B59)","v":0},null,35,0,null,{"$f":"SUM($W59:X59)","v":0},null,0,null,{"$f":"SUM($W123:X123)","v":0}]
[null,33,{"$f":"MAX(TREND(C24:C25,B24:B25,B60),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B60),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B60),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B60),0)","v":0},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B60),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B60),0)","v":0},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B60),0),1)","v":0},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B60),0),1)","v":0},{"$f":"MAX(TREND(K24:K25,B24:B25,B60),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B60),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C60*E60/G60,K60/G60),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D60*F60/H60,L60/H60),0)","v":0},{"$f":"TREND(O24:O25,$B24:$B25,$B60)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G60*M60*(I60*ValTimeTruck+(1-I60)*ValTimeAuto)-O60*N60*(J60*ValTimeTruck+(1-J60)*ValTimeAuto),G60*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M60)*ValTimeAuto-O60*N60*ValTimeAuto)*(1+TTUprater)^($B60-YearCurrent)","v":0},0,0,null,{"$f":"TREND(T24:T25,$B24:$B25,$B60)","v":0},null,36,0,null,{"$f":"SUM($W60:X60)","v":0},null,0,null,{"$f":"SUM($W124:X124)","v":0}]
[null,34,{"$f":"MAX(TREND(C24:C25,B24:B25,B61),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B61),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B61),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B61),0)","v":0},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B61),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B61),0)","v":0},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B61),0),1)","v":0},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B61),0),1)","v":0},{"$f":"MAX(TREND(K24:K25,B24:B25,B61),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B61),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C61*E61/G61,K61/G61),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D61*F61/H61,L61/H61),0)","v":0},{"$f":"TREND(O24:O25,$B24:$B25,$B61)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G61*M61*(I61*ValTimeTruck+(1-I61)*ValTimeAuto)-O61*N61*(J61*ValTimeTruck+(1-J61)*ValTimeAuto),G61*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M61)*ValTimeAuto-O61*N61*ValTimeAuto)*(1+TTUprater)^($B61-YearCurrent)","v":0},0,0,null,{"$f":"TREND(T24:T25,$B24:$B25,$B61)","v":0},null,37,0,null,{"$f":"SUM($W61:X61)","v":0},null,0,null,{"$f":"SUM($W125:X125)","v":0}]
[null,35,{"$f":"MAX(TREND(C24:C25,B24:B25,B62),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B62),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B62),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B62),0)","v":0},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B62),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B62),0)","v":0},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B62),0),1)","v":0},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B62),0),1)","v":0},{"$f":"MAX(TREND(K24:K25,B24:B25,B62),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B62),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C62*E62/G62,K62/G62),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D62*F62/H62,L62/H62),0)","v":0},{"$f":"TREND(O24:O25,$B24:$B25,$B62)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G62*M62*(I62*ValTimeTruck+(1-I62)*ValTimeAuto)-O62*N62*(J62*ValTimeTruck+(1-J62)*ValTimeAuto),G62*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M62)*ValTimeAuto-O62*N62*ValTimeAuto)*(1+TTUprater)^($B62-YearCurrent)","v":0},0,0,null,{"$f":"TREND(T24:T25,$B24:$B25,$B62)","v":0},null,38,0,null,{"$f":"SUM($W62:X62)","v":0},null,0,null,{"$f":"SUM($W126:X126)","v":0}]
[null,36,{"$f":"MAX(TREND(C24:C25,B24:B25,B63),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B63),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B63),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B63),0)","v":0},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B63),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B63),0)","v":0},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B63),0),1)","v":0},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B63),0),1)","v":0},{"$f":"MAX(TREND(K24:K25,B24:B25,B63),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B63),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C63*E63/G63,K63/G63),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D63*F63/H63,L63/H63),0)","v":0},{"$f":"TREND(O24:O25,$B24:$B25,$B63)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G63*M63*(I63*ValTimeTruck+(1-I63)*ValTimeAuto)-O63*N63*(J63*ValTimeTruck+(1-J63)*ValTimeAuto),G63*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M63)*ValTimeAuto-O63*N63*ValTimeAuto)*(1+TTUprater)^($B63-YearCurrent)","v":0},0,0,null,{"$f":"TREND(T24:T25,$B24:$B25,$B63)","v":0},null,39,0,null,{"$f":"SUM($W63:X63)","v":0},null,0,null,{"$f":"SUM($W127:X127)","v":0}]
[null,37,{"$f":"MAX(TREND(C24:C25,B24:B25,B64),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B64),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B64),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B64),0)","v":0},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B64),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B64),0)","v":0},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B64),0),1)","v":0},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B64),0),1)","v":0},{"$f":"MAX(TREND(K24:K25,B24:B25,B64),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B64),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C64*E64/G64,K64/G64),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D64*F64/H64,L64/H64),0)","v":0},{"$f":"TREND(O24:O25,$B24:$B25,$B64)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G64*M64*(I64*ValTimeTruck+(1-I64)*ValTimeAuto)-O64*N64*(J64*ValTimeTruck+(1-J64)*ValTimeAuto),G64*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M64)*ValTimeAuto-O64*N64*ValTimeAuto)*(1+TTUprater)^($B64-YearCurrent)","v":0},0,0,null,{"$f":"TREND(T24:T25,$B24:$B25,$B64)","v":0},null,40,0,null,{"$f":"SUM($W64:X64)","v":0},null,0,null,{"$f":"SUM($W128:X128)","v":0}]
[null,38,{"$f":"MAX(TREND(C24:C25,B24:B25,B65),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B65),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B65),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B65),0)","v":0},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B65),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B65),0)","v":0},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B65),0),1)","v":0},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B65),0),1)","v":0},{"$f":"MAX(TREND(K24:K25,B24:B25,B65),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B65),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C65*E65/G65,K65/G65),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D65*F65/H65,L65/H65),0)","v":0},{"$f":"TREND(O24:O25,$B24:$B25,$B65)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G65*M65*(I65*ValTimeTruck+(1-I65)*ValTimeAuto)-O65*N65*(J65*ValTimeTruck+(1-J65)*ValTimeAuto),G65*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M65)*ValTimeAuto-O65*N65*ValTimeAuto)*(1+TTUprater)^($B65-YearCurrent)","v":0},0,0,null,{"$f":"TREND(T24:T25,$B24:$B25,$B65)","v":0},null,41,0,null,{"$f":"SUM($W65:X65)","v":0},null,0,null,{"$f":"SUM($W129:X129)","v":0}]
[null,39,{"$f":"MAX(TREND(C24:C25,B24:B25,B66),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B66),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B66),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B66),0)","v":0},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B66),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B66),0)","v":0},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B66),0),1)","v":0},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B66),0),1)","v":0},{"$f":"MAX(TREND(K24:K25,B24:B25,B66),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B66),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C66*E66/G66,K66/G66),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D66*F66/H66,L66/H66),0)","v":0},{"$f":"TREND(O24:O25,$B24:$B25,$B66)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G66*M66*(I66*ValTimeTruck+(1-I66)*ValTimeAuto)-O66*N66*(J66*ValTimeTruck+(1-J66)*ValTimeAuto),G66*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M66)*ValTimeAuto-O66*N66*ValTimeAuto)*(1+TTUprater)^($B66-YearCurrent)","v":0},0,0,null,{"$f":"TREND(T24:T25,$B24:$B25,$B66)","v":0},null,42,0,null,{"$f":"SUM($W66:X66)","v":0},null,0,null,{"$f":"SUM($W130:X130)","v":0}]
[null,40,{"$f":"MAX(TREND(C24:C25,B24:B25,B67),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B67),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B67),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B67),0)","v":0},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B67),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B67),0)","v":0},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B67),0),1)","v":0},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B67),0),1)","v":0},{"$f":"MAX(TREND(K24:K25,B24:B25,B67),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B67),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C67*E67/G67,K67/G67),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D67*F67/H67,L67/H67),0)","v":0},{"$f":"TREND(O24:O25,$B24:$B25,$B67)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G67*M67*(I67*ValTimeTruck+(1-I67)*ValTimeAuto)-O67*N67*(J67*ValTimeTruck+(1-J67)*ValTimeAuto),G67*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M67)*ValTimeAuto-O67*N67*ValTimeAuto)*(1+TTUprater)^($B67-YearCurrent)","v":0},0,0,null,{"$f":"TREND(T24:T25,$B24:$B25,$B67)","v":0},null,43,0,null,{"$f":"SUM($W67:X67)","v":0},null,0,null,{"$f":"SUM($W131:X131)","v":0}]
[null,41,{"$f":"MAX(TREND(C24:C25,B24:B25,B68),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B68),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B68),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B68),0)","v":0},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B68),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B68),0)","v":0},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B68),0),1)","v":0},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B68),0),1)","v":0},{"$f":"MAX(TREND(K24:K25,B24:B25,B68),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B68),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C68*E68/G68,K68/G68),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D68*F68/H68,L68/H68),0)","v":0},{"$f":"TREND(O24:O25,$B24:$B25,$B68)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G68*M68*(I68*ValTimeTruck+(1-I68)*ValTimeAuto)-O68*N68*(J68*ValTimeTruck+(1-J68)*ValTimeAuto),G68*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M68)*ValTimeAuto-O68*N68*ValTimeAuto)*(1+TTUprater)^($B68-YearCurrent)","v":0},0,0,null,{"$f":"TREND(T24:T25,$B24:$B25,$B68)","v":0},null,44,0,null,{"$f":"SUM($W68:X68)","v":0},null,0,null,{"$f":"SUM($W132:X132)","v":0}]
[null,42,{"$f":"MAX(TREND(C24:C25,B24:B25,B69),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B69),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B69),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B69),0)","v":0},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B69),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B69),0)","v":0},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B69),0),1)","v":0},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B69),0),1)","v":0},{"$f":"MAX(TREND(K24:K25,B24:B25,B69),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B69),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C69*E69/G69,K69/G69),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D69*F69/H69,L69/H69),0)","v":0},{"$f":"TREND(O24:O25,$B24:$B25,$B69)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G69*M69*(I69*ValTimeTruck+(1-I69)*ValTimeAuto)-O69*N69*(J69*ValTimeTruck+(1-J69)*ValTimeAuto),G69*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M69)*ValTimeAuto-O69*N69*ValTimeAuto)*(1+TTUprater)^($B69-YearCurrent)","v":0},0,0,null,{"$f":"TREND(T24:T25,$B24:$B25,$B69)","v":0},null,45,0,null,{"$f":"SUM($W69:X69)","v":0},null,0,null,{"$f":"SUM($W133:X133)","v":0}]
[null,43,{"$f":"MAX(TREND(C24:C25,B24:B25,B70),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B70),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B70),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B70),0)","v":0},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B70),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B70),0)","v":0},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B70),0),1)","v":0},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B70),0),1)","v":0},{"$f":"MAX(TREND(K24:K25,B24:B25,B70),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B70),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C70*E70/G70,K70/G70),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D70*F70/H70,L70/H70),0)","v":0},{"$f":"TREND(O24:O25,$B24:$B25,$B70)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G70*M70*(I70*ValTimeTruck+(1-I70)*ValTimeAuto)-O70*N70*(J70*ValTimeTruck+(1-J70)*ValTimeAuto),G70*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M70)*ValTimeAuto-O70*N70*ValTimeAuto)*(1+TTUprater)^($B70-YearCurrent)","v":0},0,0,null,{"$f":"TREND(T24:T25,$B24:$B25,$B70)","v":0},null,46,0,null,{"$f":"SUM($W70:X70)","v":0},null,0,null,{"$f":"SUM($W134:X134)","v":0}]
[null,44,{"$f":"MAX(TREND(C24:C25,B24:B25,B71),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B71),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B71),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B71),0)","v":0},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B71),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B71),0)","v":0},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B71),0),1)","v":0},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B71),0),1)","v":0},{"$f":"MAX(TREND(K24:K25,B24:B25,B71),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B71),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C71*E71/G71,K71/G71),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D71*F71/H71,L71/H71),0)","v":0},{"$f":"TREND(O24:O25,$B24:$B25,$B71)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G71*M71*(I71*ValTimeTruck+(1-I71)*ValTimeAuto)-O71*N71*(J71*ValTimeTruck+(1-J71)*ValTimeAuto),G71*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M71)*ValTimeAuto-O71*N71*ValTimeAuto)*(1+TTUprater)^($B71-YearCurrent)","v":0},0,0,null,{"$f":"TREND(T24:T25,$B24:$B25,$B71)","v":0},null,47,0,null,{"$f":"SUM($W71:X71)","v":0},null,0,null,{"$f":"SUM($W135:X135)","v":0}]
[null,45,{"$f":"MAX(TREND(C24:C25,B24:B25,B72),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B72),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B72),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B72),0)","v":0},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B72),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B72),0)","v":0},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B72),0),1)","v":0},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B72),0),1)","v":0},{"$f":"MAX(TREND(K24:K25,B24:B25,B72),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B72),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C72*E72/G72,K72/G72),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D72*F72/H72,L72/H72),0)","v":0},{"$f":"TREND(O24:O25,$B24:$B25,$B72)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G72*M72*(I72*ValTimeTruck+(1-I72)*ValTimeAuto)-O72*N72*(J72*ValTimeTruck+(1-J72)*ValTimeAuto),G72*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M72)*ValTimeAuto-O72*N72*ValTimeAuto)*(1+TTUprater)^($B72-YearCurrent)","v":0},0,0,null,{"$f":"TREND(T24:T25,$B24:$B25,$B72)","v":0},null,48,0,null,{"$f":"SUM($W72:X72)","v":0},null,0,null,{"$f":"SUM($W136:X136)","v":0}]
[null,46,{"$f":"MAX(TREND(C24:C25,B24:B25,B73),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B73),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B73),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B73),0)","v":0},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B73),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B73),0)","v":0},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B73),0),1)","v":0},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B73),0),1)","v":0},{"$f":"MAX(TREND(K24:K25,B24:B25,B73),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B73),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C73*E73/G73,K73/G73),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D73*F73/H73,L73/H73),0)","v":0},{"$f":"TREND(O24:O25,$B24:$B25,$B73)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G73*M73*(I73*ValTimeTruck+(1-I73)*ValTimeAuto)-O73*N73*(J73*ValTimeTruck+(1-J73)*ValTimeAuto),G73*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M73)*ValTimeAuto-O73*N73*ValTimeAuto)*(1+TTUprater)^($B73-YearCurrent)","v":0},0,0,null,{"$f":"TREND(T24:T25,$B24:$B25,$B73)","v":0},null,49,0,null,{"$f":"SUM($W73:X73)","v":0},null,0,null,{"$f":"SUM($W137:X137)","v":0}]
[null,47,{"$f":"MAX(TREND(C24:C25,B24:B25,B74),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B74),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B74),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B74),0)","v":0},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B74),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B74),0)","v":0},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B74),0),1)","v":0},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B74),0),1)","v":0},{"$f":"MAX(TREND(K24:K25,B24:B25,B74),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B74),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C74*E74/G74,K74/G74),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D74*F74/H74,L74/H74),0)","v":0},{"$f":"TREND(O24:O25,$B24:$B25,$B74)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G74*M74*(I74*ValTimeTruck+(1-I74)*ValTimeAuto)-O74*N74*(J74*ValTimeTruck+(1-J74)*ValTimeAuto),G74*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M74)*ValTimeAuto-O74*N74*ValTimeAuto)*(1+TTUprater)^($B74-YearCurrent)","v":0},0,0,null,{"$f":"TREND(T24:T25,$B24:$B25,$B74)","v":0}]
[null,48,{"$f":"MAX(TREND(C24:C25,B24:B25,B75),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B75),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B75),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B75),0)","v":0},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B75),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B75),0)","v":0},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B75),0),1)","v":0},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B75),0),1)","v":0},{"$f":"MAX(TREND(K24:K25,B24:B25,B75),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B75),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C75*E75/G75,K75/G75),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D75*F75/H75,L75/H75),0)","v":0},{"$f":"TREND(O24:O25,$B24:$B25,$B75)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G75*M75*(I75*ValTimeTruck+(1-I75)*ValTimeAuto)-O75*N75*(J75*ValTimeTruck+(1-J75)*ValTimeAuto),G75*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M75)*ValTimeAuto-O75*N75*ValTimeAuto)*(1+TTUprater)^($B75-YearCurrent)","v":0},0,0,null,{"$f":"TREND(T24:T25,$B24:$B25,$B75)","v":0},null,"Total",{"$f":"SUM(W24:W73)","v":0},null,{"$f":"SUM(Y24:Y73)","v":0},null,{"$f":"SUM(AA24:AA73)","v":0},null,{"$f":"SUM(W139:X139)","v":0}]
[null,49,{"$f":"MAX(TREND(C24:C25,B24:B25,B76),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B76),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B76),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B76),0)","v":0},{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B76),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B76),0)","v":0},{"$f":"MIN(MAX(TREND(I24:I25,B24:B25,B76),0),1)","v":0},{"$f":"MIN(MAX(TREND(J24:J25,B24:B25,B76),0),1)","v":0},{"$f":"MAX(TREND(K24:K25,B24:B25,B76),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B76),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C76*E76/G76,K76/G76),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D76*F76/H76,L76/H76),0)","v":0},{"$f":"TREND(O24:O25,$B24:$B25,$B76)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,G76*M76*(I76*ValTimeTruck+(1-I76)*ValTimeAuto)-O76*N76*(J76*ValTimeTruck+(1-J76)*ValTimeAuto),G76*IF(INDEX(NoTransit20,A18)=TRUE,INDEX(DivIndTrips,A18,4)/IF(INDEX(DivIndTrips,A18,3)=0,1,INDEX(DivIndTrips,A18,3)),M76)*ValTimeAuto-O76*N76*ValTimeAuto)*(1+TTUprater)^($B76-YearCurrent)","v":0},0,0,null,{"$f":"TREND(T24:T25,$B24:$B25,$B76)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Induced=\"Y\",\"\",\"* Induced Travel Not Counted\")","v":""}]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R27:R76)","v":0},null,{"$f":"SUM(T27:T76)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUMMARY OF PERSON-HOURS SAVED"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(INDEX(ModelGroup,W84,1)),\"Not Used\",INDEX(ModelGroup,W84,1))","v":"Not Used"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YearOpen","v":0},{"$f":"OFFSET($T9,MATCH(W$84,$A:$A),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V88+1","v":1},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V89+1","v":2},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,{"$f":"OFFSET($T41,MATCH(W$84,$A:$A),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(W88:W137)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Induced=\"Y\",\"\",\"* Induced Travel Not Counted\")","v":""}]

{"sheet":"Consumer Surplus","index":6,"n_rows":289,"n_cols":39,"rows_kept":289,"cut":false,"hidden":false,"merged":[[285,4,285,7],[285,8,285,11],[284,1,284,12],[20,33,22,33],[20,34,22,34],[20,31,22,31],[20,32,22,32]]}
[null,"Consumer Surplus Benefits"]
[]
[null,"This sheet calculates consumer benefits associated with induced demand."]
[]
[null,"Formulas:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Present Value  =  Future Value  (in Constant Dollars)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"              ( 1 + Real Discount Rate) ^ Year"]
[null,"Avg. Travel Time = Total VHT x AVO / Total Person Trips",null,null,null,"for hwy",null,"Adj. Person Trips = Total Person Trips - Induced Demand"]
[null,"hrs / person             vehicle-hrs / yr ",null,"     people / veh","trips / yr",null,null,"trips / yr","     trips / yr","           trips / yr"]
[]
[null,"Avg. Travel Time = Total PHT / Total Person Trips ",null,null,null,"for transit",null,"CS Benefit =  Diff. in Travel Time  x  Avg. Value of Time x Diff. in Adj. Person Trips x 0.5"]
[null,"hrs / person             passenger-hrs / yr ",null,"trips / yr",null,null,null,"dollars / year ","  hrs / trip","  dollars / hr","                       trips / yr"]
[]
[]
[]
[null,"A","CONSUMER SURPLUS BENEFIT (AGGREGATE)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"B","SUMMARY OF INDUCED DEMAND BENEFITS"]
[null,null,"Each block of calculations is one mode. Data inputs are aggregated by sum or weighted average. Average vehicle occupancy and percent trucks data averages are weighted by hours, out-of-pocket cost averages are weighted by trips. "]
[]
[1,{"$f":"PARAMETERS!$J$9","v":"Bus"}]
[]
[null,null,"TOTAL VHT",null,"AVERAGE VEH OCC",null,{"$f":"IF(B18=Hwy,\"TOTAL VEHICLE TRIPS\",\"TOTAL PERSON TRIPS\")","v":"TOTAL PERSON TRIPS"},null,"PERCENT TRUCKS",null,"TOTAL PHT",null,"AVERAGE TRAVEL TIME",null,"OUT OF POCKET COST",null,{"$f":"IF(B18=Hwy,\"TOTAL VEHICLE TRIPS\",\"TOTAL PERSON TRIPS\")","v":"TOTAL PERSON TRIPS"},"CONSUMER SURPLUS BENEFIT",null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,null,"Present"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"   (%)",null,"(per-hours/yr)",null,"       (hours/trip)",null,"($/trip)",null,"(trips/yr)","($/yr)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET($B1,MATCH(AF$20,$A:$A)-1,0)","v":"Bus"},{"$f":"OFFSET($B1,MATCH(AG$20,$A:$A)-1,0)","v":"Pass Train"},{"$f":"OFFSET($B1,MATCH(AH$20,$A:$A)-1,0)","v":"Light Rail"},{"$f":"OFFSET($B1,MATCH(AI$20,$A:$A)-1,0)","v":"Highway"},null,"Value of"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjusted (no induced)","New","Constant","Present",null,null,null,null,null,null,null,null,null,null,"Year",null,null,null,null,null,"Induced",null,"Constant"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Build","(Induced)","Dollars","Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demand",null,"Dollars"]
[null,{"$f":"YearFirst","v":2020},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B18,INDEX(ModelData1NB,,3))*AnnualFactor","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B18,INDEX(ModelData1B,,3))*AnnualFactor","v":0},null,null,{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B18,INDEX(ModelData1NB,,1))*AnnualFactor","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B18,INDEX(ModelData1B,,1))*AnnualFactor","v":0},null,null,{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B18,INDEX(ModelData1NB,,5))*AnnualFactor","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B18,INDEX(ModelData1B,,5))*AnnualFactor","v":0},{"$f":"IFERROR(IF(B18=Hwy,C24*E24/G24,K24/G24),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D24*F24/H24,L24/H24),0)","v":0},{"$f":"IF(E24=0,0,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B18),INDEX(ModelData1NB,,6),INDEX(ModelData1NB,,1))/IF(SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B18),INDEX(ModelData1NB,,1))=0,1,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B18),INDEX(ModelData1NB,,1))))","v":0},{"$f":"IF(F24=0,0,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B18),INDEX(ModelData1B,,6),INDEX(ModelData1B,,1))/IF(SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B18),INDEX(ModelData1B,,1))=0,1,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B18),INDEX(ModelData1B,,1))))","v":0},{"$f":"IFERROR($H24-SUMIF('Consumer Surplus'!$C$277:$C$280,B18,'Consumer Surplus'!$G$277:$G$280),0)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M24*(I24*ValTimeTruck+(1-I24)*ValTimeAuto)-N24*(J24*ValTimeTruck+(1-J24)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M24)-N24)*ValTimeAuto)+O24-P24)*(H24-Q24)*0.5*(1+TTUprater)^($B24-YearCurrent))","v":0},{"$f":"SUM(R24:R24)","v":0},{"$f":"S24/(1+DiscRate)^(B24-YearCurrent)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"YearOpen","v":0},{"$f":"OFFSET($T9,MATCH(AF$20,$A:$A),0)","v":0},{"$f":"OFFSET($T9,MATCH(AG$20,$A:$A),0)","v":0},{"$f":"OFFSET($T9,MATCH(AH$20,$A:$A),0)","v":0},{"$f":"OFFSET($T9,MATCH(AI$20,$A:$A),0)","v":0},null,{"$f":"IF(Induced<>\"N\",SUM(AF24:AI24),0)","v":0},null,{"$f":"$AK24*(1+DiscRate)^($AE24-YearCurrent)","v":0}]
[null,{"$f":"YearLast","v":2040},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B18,INDEX(ModelData20NB,,3))*AnnualFactor","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B18,INDEX(ModelData20B,,3))*AnnualFactor","v":0},null,null,{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B18,INDEX(ModelData20NB,,1))*AnnualFactor","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B18,INDEX(ModelData20B,,1))*AnnualFactor","v":0},null,null,{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B18,INDEX(ModelData20NB,,5))*AnnualFactor","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B18,INDEX(ModelData20B,,5))*AnnualFactor","v":0},{"$f":"IFERROR(IF(B18=Hwy,C25*E25/G25,K25/G25),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D25*F25/H25,L25/H25),0)","v":0},{"$f":"IF(E25=0,0,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B18),INDEX(ModelData20NB,,6),INDEX(ModelData20NB,,1))/IF(SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B18),INDEX(ModelData20NB,,1))=0,1,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B18),INDEX(ModelData20NB,,1))))","v":0},{"$f":"IF(F25=0,0,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B18),INDEX(ModelData20B,,6),INDEX(ModelData20B,,1))/IF(SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B18),INDEX(ModelData20B,,1))=0,1,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B18),INDEX(ModelData20B,,1))))","v":0},{"$f":"IFERROR($H25-SUMIF('Consumer Surplus'!$C$277:$C$280,B18,'Consumer Surplus'!$K$277:$K$280),0)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M25*(I25*ValTimeTruck+(1-I25)*ValTimeAuto)-N25*(J25*ValTimeTruck+(1-J25)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),9)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),9)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),9)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),8)),M25)-N25)*ValTimeAuto)+O25-P25)*(H25-Q25)*0.5*(1+TTUprater)^($B25-YearCurrent))","v":0},{"$f":"SUM(R25:R25)","v":0},{"$f":"S25/(1+DiscRate)^(B25-YearCurrent)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"AE24+1","v":1},{"$f":"OFFSET($T10,MATCH(AF$20,$A:$A),0)","v":0},0,0,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"OFFSET($T11,MATCH(AF$20,$A:$A),0)","v":0},0,0,0,null,0,null,0]
[null,{"$f":"YearOpen","v":0},{"$f":"MAX(TREND(C24:C25,B24:B25,B27),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B27),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B27),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B27),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B27),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B27),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C27*E27/G27,K27/G27),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D27*F27/H27,L27/H27),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B27),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B27),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B27)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M27*(I27*ValTimeTruck+(1-I27)*ValTimeAuto)-N27*(J27*ValTimeTruck+(1-J27)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M27)-N27)*ValTimeAuto)+O27-P27)*(H27-Q27)*0.5*(1+TTUprater)^($B27-YearCurrent))","v":0},{"$f":"SUM(R27:R27)","v":0},{"$f":"S27/(1+DiscRate)^(B27-YearCurrent)","v":0},null,null,null,null,null,null,null,null,null,null,3,{"$f":"OFFSET($T12,MATCH(AF$20,$A:$A),0)","v":0},0,0,0,null,0,null,0]
[null,{"$f":"B27+1","v":1},{"$f":"MAX(TREND(C24:C25,B24:B25,B28),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B28),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B28),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B28),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B28),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B28),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C28*E28/G28,K28/G28),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D28*F28/H28,L28/H28),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B28),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B28),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B28)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M28*(I28*ValTimeTruck+(1-I28)*ValTimeAuto)-N28*(J28*ValTimeTruck+(1-J28)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M28)-N28)*ValTimeAuto)+O28-P28)*(H28-Q28)*0.5*(1+TTUprater)^($B28-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,4,{"$f":"OFFSET($T13,MATCH(AF$20,$A:$A),0)","v":0},0,0,0,null,0,null,0]
[null,{"$f":"B28+1","v":2},{"$f":"MAX(TREND(C24:C25,B24:B25,B29),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B29),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B29),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B29),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B29),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B29),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C29*E29/G29,K29/G29),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D29*F29/H29,L29/H29),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B29),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B29),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B29)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M29*(I29*ValTimeTruck+(1-I29)*ValTimeAuto)-N29*(J29*ValTimeTruck+(1-J29)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M29)-N29)*ValTimeAuto)+O29-P29)*(H29-Q29)*0.5*(1+TTUprater)^($B29-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,5,{"$f":"OFFSET($T14,MATCH(AF$20,$A:$A),0)","v":0},0,0,0,null,0,null,0]
[null,3,{"$f":"MAX(TREND(C24:C25,B24:B25,B30),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B30),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B30),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B30),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B30),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B30),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C30*E30/G30,K30/G30),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D30*F30/H30,L30/H30),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B30),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B30),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B30)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M30*(I30*ValTimeTruck+(1-I30)*ValTimeAuto)-N30*(J30*ValTimeTruck+(1-J30)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M30)-N30)*ValTimeAuto)+O30-P30)*(H30-Q30)*0.5*(1+TTUprater)^($B30-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,6,{"$f":"OFFSET($T15,MATCH(AF$20,$A:$A),0)","v":0},0,0,0,null,0,null,0]
[null,4,{"$f":"MAX(TREND(C24:C25,B24:B25,B31),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B31),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B31),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B31),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B31),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B31),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C31*E31/G31,K31/G31),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D31*F31/H31,L31/H31),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B31),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B31),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B31)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M31*(I31*ValTimeTruck+(1-I31)*ValTimeAuto)-N31*(J31*ValTimeTruck+(1-J31)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M31)-N31)*ValTimeAuto)+O31-P31)*(H31-Q31)*0.5*(1+TTUprater)^($B31-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,7,{"$f":"OFFSET($T16,MATCH(AF$20,$A:$A),0)","v":0},0,0,0,null,0,null,0]
[null,5,{"$f":"MAX(TREND(C24:C25,B24:B25,B32),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B32),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B32),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B32),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B32),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B32),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C32*E32/G32,K32/G32),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D32*F32/H32,L32/H32),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B32),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B32),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B32)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M32*(I32*ValTimeTruck+(1-I32)*ValTimeAuto)-N32*(J32*ValTimeTruck+(1-J32)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M32)-N32)*ValTimeAuto)+O32-P32)*(H32-Q32)*0.5*(1+TTUprater)^($B32-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,8,{"$f":"OFFSET($T17,MATCH(AF$20,$A:$A),0)","v":0},0,0,0,null,0,null,0]
[null,6,{"$f":"MAX(TREND(C24:C25,B24:B25,B33),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B33),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B33),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B33),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B33),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B33),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C33*E33/G33,K33/G33),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D33*F33/H33,L33/H33),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B33),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B33),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B33)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M33*(I33*ValTimeTruck+(1-I33)*ValTimeAuto)-N33*(J33*ValTimeTruck+(1-J33)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M33)-N33)*ValTimeAuto)+O33-P33)*(H33-Q33)*0.5*(1+TTUprater)^($B33-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,9,{"$f":"OFFSET($T18,MATCH(AF$20,$A:$A),0)","v":0},0,0,0,null,0,null,0]
[null,7,{"$f":"MAX(TREND(C24:C25,B24:B25,B34),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B34),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B34),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B34),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B34),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B34),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C34*E34/G34,K34/G34),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D34*F34/H34,L34/H34),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B34),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B34),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B34)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M34*(I34*ValTimeTruck+(1-I34)*ValTimeAuto)-N34*(J34*ValTimeTruck+(1-J34)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M34)-N34)*ValTimeAuto)+O34-P34)*(H34-Q34)*0.5*(1+TTUprater)^($B34-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,10,{"$f":"OFFSET($T19,MATCH(AF$20,$A:$A),0)","v":0},0,0,0,null,0,null,0]
[null,8,{"$f":"MAX(TREND(C24:C25,B24:B25,B35),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B35),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B35),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B35),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B35),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B35),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C35*E35/G35,K35/G35),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D35*F35/H35,L35/H35),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B35),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B35),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B35)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M35*(I35*ValTimeTruck+(1-I35)*ValTimeAuto)-N35*(J35*ValTimeTruck+(1-J35)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M35)-N35)*ValTimeAuto)+O35-P35)*(H35-Q35)*0.5*(1+TTUprater)^($B35-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,11,{"$f":"OFFSET($T20,MATCH(AF$20,$A:$A),0)","v":0},0,0,0,null,0,null,0]
[null,9,{"$f":"MAX(TREND(C24:C25,B24:B25,B36),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B36),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B36),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B36),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B36),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B36),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C36*E36/G36,K36/G36),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D36*F36/H36,L36/H36),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B36),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B36),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B36)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M36*(I36*ValTimeTruck+(1-I36)*ValTimeAuto)-N36*(J36*ValTimeTruck+(1-J36)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M36)-N36)*ValTimeAuto)+O36-P36)*(H36-Q36)*0.5*(1+TTUprater)^($B36-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,12,{"$f":"OFFSET($T21,MATCH(AF$20,$A:$A),0)","v":0},0,0,0,null,0,null,0]
[null,10,{"$f":"MAX(TREND(C24:C25,B24:B25,B37),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B37),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B37),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B37),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B37),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B37),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C37*E37/G37,K37/G37),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D37*F37/H37,L37/H37),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B37),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B37),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B37)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M37*(I37*ValTimeTruck+(1-I37)*ValTimeAuto)-N37*(J37*ValTimeTruck+(1-J37)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M37)-N37)*ValTimeAuto)+O37-P37)*(H37-Q37)*0.5*(1+TTUprater)^($B37-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,13,{"$f":"OFFSET($T22,MATCH(AF$20,$A:$A),0)","v":0},0,0,0,null,0,null,0]
[null,11,{"$f":"MAX(TREND(C24:C25,B24:B25,B38),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B38),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B38),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B38),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B38),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B38),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C38*E38/G38,K38/G38),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D38*F38/H38,L38/H38),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B38),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B38),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B38)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M38*(I38*ValTimeTruck+(1-I38)*ValTimeAuto)-N38*(J38*ValTimeTruck+(1-J38)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M38)-N38)*ValTimeAuto)+O38-P38)*(H38-Q38)*0.5*(1+TTUprater)^($B38-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,14,{"$f":"OFFSET($T23,MATCH(AF$20,$A:$A),0)","v":0},0,0,0,null,0,null,0]
[null,12,{"$f":"MAX(TREND(C24:C25,B24:B25,B39),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B39),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B39),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B39),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B39),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B39),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C39*E39/G39,K39/G39),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D39*F39/H39,L39/H39),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B39),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B39),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B39)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M39*(I39*ValTimeTruck+(1-I39)*ValTimeAuto)-N39*(J39*ValTimeTruck+(1-J39)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M39)-N39)*ValTimeAuto)+O39-P39)*(H39-Q39)*0.5*(1+TTUprater)^($B39-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,15,{"$f":"OFFSET($T24,MATCH(AF$20,$A:$A),0)","v":0},0,0,0,null,0,null,0]
[null,13,{"$f":"MAX(TREND(C24:C25,B24:B25,B40),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B40),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B40),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B40),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B40),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B40),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C40*E40/G40,K40/G40),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D40*F40/H40,L40/H40),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B40),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B40),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B40)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M40*(I40*ValTimeTruck+(1-I40)*ValTimeAuto)-N40*(J40*ValTimeTruck+(1-J40)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M40)-N40)*ValTimeAuto)+O40-P40)*(H40-Q40)*0.5*(1+TTUprater)^($B40-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,16,{"$f":"OFFSET($T25,MATCH(AF$20,$A:$A),0)","v":0},0,0,0,null,0,null,0]
[null,14,{"$f":"MAX(TREND(C24:C25,B24:B25,B41),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B41),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B41),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B41),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B41),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B41),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C41*E41/G41,K41/G41),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D41*F41/H41,L41/H41),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B41),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B41),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B41)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M41*(I41*ValTimeTruck+(1-I41)*ValTimeAuto)-N41*(J41*ValTimeTruck+(1-J41)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M41)-N41)*ValTimeAuto)+O41-P41)*(H41-Q41)*0.5*(1+TTUprater)^($B41-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,17,{"$f":"OFFSET($T26,MATCH(AF$20,$A:$A),0)","v":0},0,0,0,null,0,null,0]
[null,15,{"$f":"MAX(TREND(C24:C25,B24:B25,B42),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B42),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B42),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B42),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B42),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B42),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C42*E42/G42,K42/G42),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D42*F42/H42,L42/H42),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B42),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B42),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B42)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M42*(I42*ValTimeTruck+(1-I42)*ValTimeAuto)-N42*(J42*ValTimeTruck+(1-J42)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M42)-N42)*ValTimeAuto)+O42-P42)*(H42-Q42)*0.5*(1+TTUprater)^($B42-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,18,{"$f":"OFFSET($T27,MATCH(AF$20,$A:$A),0)","v":0},0,0,0,null,0,null,0]
[null,16,{"$f":"MAX(TREND(C24:C25,B24:B25,B43),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B43),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B43),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B43),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B43),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B43),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C43*E43/G43,K43/G43),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D43*F43/H43,L43/H43),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B43),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B43),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B43)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M43*(I43*ValTimeTruck+(1-I43)*ValTimeAuto)-N43*(J43*ValTimeTruck+(1-J43)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M43)-N43)*ValTimeAuto)+O43-P43)*(H43-Q43)*0.5*(1+TTUprater)^($B43-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,19,{"$f":"OFFSET($T28,MATCH(AF$20,$A:$A),0)","v":0},0,0,0,null,0,null,0]
[null,17,{"$f":"MAX(TREND(C24:C25,B24:B25,B44),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B44),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B44),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B44),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B44),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B44),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C44*E44/G44,K44/G44),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D44*F44/H44,L44/H44),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B44),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B44),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B44)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M44*(I44*ValTimeTruck+(1-I44)*ValTimeAuto)-N44*(J44*ValTimeTruck+(1-J44)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M44)-N44)*ValTimeAuto)+O44-P44)*(H44-Q44)*0.5*(1+TTUprater)^($B44-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,20,{"$f":"OFFSET($T29,MATCH(AF$20,$A:$A),0)","v":0},0,0,0,null,0,null,0]
[null,18,{"$f":"MAX(TREND(C24:C25,B24:B25,B45),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B45),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B45),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B45),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B45),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B45),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C45*E45/G45,K45/G45),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D45*F45/H45,L45/H45),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B45),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B45),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B45)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M45*(I45*ValTimeTruck+(1-I45)*ValTimeAuto)-N45*(J45*ValTimeTruck+(1-J45)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M45)-N45)*ValTimeAuto)+O45-P45)*(H45-Q45)*0.5*(1+TTUprater)^($B45-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,21,{"$f":"OFFSET($T30,MATCH(AF$20,$A:$A),0)","v":0},0,0,0,null,0,null,0]
[null,19,{"$f":"MAX(TREND(C24:C25,B24:B25,B46),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B46),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B46),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B46),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B46),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B46),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C46*E46/G46,K46/G46),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D46*F46/H46,L46/H46),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B46),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B46),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B46)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M46*(I46*ValTimeTruck+(1-I46)*ValTimeAuto)-N46*(J46*ValTimeTruck+(1-J46)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M46)-N46)*ValTimeAuto)+O46-P46)*(H46-Q46)*0.5*(1+TTUprater)^($B46-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,22,{"$f":"OFFSET($T31,MATCH(AF$20,$A:$A),0)","v":0},0,0,0,null,0,null,0]
[null,20,{"$f":"MAX(TREND(C24:C25,B24:B25,B47),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B47),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B47),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B47),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B47),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B47),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C47*E47/G47,K47/G47),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D47*F47/H47,L47/H47),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B47),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B47),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B47)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M47*(I47*ValTimeTruck+(1-I47)*ValTimeAuto)-N47*(J47*ValTimeTruck+(1-J47)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M47)-N47)*ValTimeAuto)+O47-P47)*(H47-Q47)*0.5*(1+TTUprater)^($B47-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,23,{"$f":"OFFSET($T32,MATCH(AF$20,$A:$A),0)","v":0},0,0,0,null,0,null,0]
[null,21,{"$f":"MAX(TREND(C24:C25,B24:B25,B48),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B48),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B48),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B48),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B48),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B48),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C48*E48/G48,K48/G48),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D48*F48/H48,L48/H48),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B48),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B48),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B48)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M48*(I48*ValTimeTruck+(1-I48)*ValTimeAuto)-N48*(J48*ValTimeTruck+(1-J48)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M48)-N48)*ValTimeAuto)+O48-P48)*(H48-Q48)*0.5*(1+TTUprater)^($B48-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,24,{"$f":"OFFSET($T33,MATCH(AF$20,$A:$A),0)","v":0},0,0,0,null,0,null,0]
[null,22,{"$f":"MAX(TREND(C24:C25,B24:B25,B49),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B49),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B49),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B49),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B49),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B49),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C49*E49/G49,K49/G49),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D49*F49/H49,L49/H49),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B49),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B49),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B49)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M49*(I49*ValTimeTruck+(1-I49)*ValTimeAuto)-N49*(J49*ValTimeTruck+(1-J49)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M49)-N49)*ValTimeAuto)+O49-P49)*(H49-Q49)*0.5*(1+TTUprater)^($B49-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,25,{"$f":"OFFSET($T34,MATCH(AF$20,$A:$A),0)","v":0},0,0,0,null,0,null,0]
[null,23,{"$f":"MAX(TREND(C24:C25,B24:B25,B50),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B50),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B50),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B50),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B50),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B50),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C50*E50/G50,K50/G50),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D50*F50/H50,L50/H50),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B50),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B50),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B50)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M50*(I50*ValTimeTruck+(1-I50)*ValTimeAuto)-N50*(J50*ValTimeTruck+(1-J50)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M50)-N50)*ValTimeAuto)+O50-P50)*(H50-Q50)*0.5*(1+TTUprater)^($B50-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,26,{"$f":"OFFSET($T35,MATCH(AF$20,$A:$A),0)","v":0},0,0,0,null,0,null,0]
[null,24,{"$f":"MAX(TREND(C24:C25,B24:B25,B51),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B51),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B51),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B51),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B51),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B51),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C51*E51/G51,K51/G51),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D51*F51/H51,L51/H51),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B51),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B51),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B51)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M51*(I51*ValTimeTruck+(1-I51)*ValTimeAuto)-N51*(J51*ValTimeTruck+(1-J51)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M51)-N51)*ValTimeAuto)+O51-P51)*(H51-Q51)*0.5*(1+TTUprater)^($B51-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,27,{"$f":"OFFSET($T36,MATCH(AF$20,$A:$A),0)","v":0},0,0,0,null,0,null,0]
[null,25,{"$f":"MAX(TREND(C24:C25,B24:B25,B52),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B52),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B52),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B52),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B52),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B52),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C52*E52/G52,K52/G52),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D52*F52/H52,L52/H52),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B52),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B52),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B52)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M52*(I52*ValTimeTruck+(1-I52)*ValTimeAuto)-N52*(J52*ValTimeTruck+(1-J52)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M52)-N52)*ValTimeAuto)+O52-P52)*(H52-Q52)*0.5*(1+TTUprater)^($B52-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,28,{"$f":"OFFSET($T37,MATCH(AF$20,$A:$A),0)","v":0},0,0,0,null,0,null,0]
[null,26,{"$f":"MAX(TREND(C24:C25,B24:B25,B53),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B53),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B53),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B53),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B53),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B53),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C53*E53/G53,K53/G53),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D53*F53/H53,L53/H53),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B53),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B53),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B53)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M53*(I53*ValTimeTruck+(1-I53)*ValTimeAuto)-N53*(J53*ValTimeTruck+(1-J53)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M53)-N53)*ValTimeAuto)+O53-P53)*(H53-Q53)*0.5*(1+TTUprater)^($B53-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,29,{"$f":"OFFSET($T38,MATCH(AF$20,$A:$A),0)","v":0},0,0,0,null,0,null,0]
[null,27,{"$f":"MAX(TREND(C24:C25,B24:B25,B54),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B54),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B54),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B54),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B54),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B54),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C54*E54/G54,K54/G54),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D54*F54/H54,L54/H54),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B54),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B54),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B54)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M54*(I54*ValTimeTruck+(1-I54)*ValTimeAuto)-N54*(J54*ValTimeTruck+(1-J54)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M54)-N54)*ValTimeAuto)+O54-P54)*(H54-Q54)*0.5*(1+TTUprater)^($B54-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,30,{"$f":"OFFSET($T39,MATCH(AF$20,$A:$A),0)","v":0},0,0,0,null,0,null,0]
[null,28,{"$f":"MAX(TREND(C24:C25,B24:B25,B55),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B55),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B55),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B55),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B55),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B55),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C55*E55/G55,K55/G55),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D55*F55/H55,L55/H55),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B55),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B55),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B55)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M55*(I55*ValTimeTruck+(1-I55)*ValTimeAuto)-N55*(J55*ValTimeTruck+(1-J55)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M55)-N55)*ValTimeAuto)+O55-P55)*(H55-Q55)*0.5*(1+TTUprater)^($B55-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,31,{"$f":"OFFSET($T40,MATCH(AF$20,$A:$A),0)","v":0},0,0,0,null,0,null,0]
[null,29,{"$f":"MAX(TREND(C24:C25,B24:B25,B56),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B56),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B56),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B56),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B56),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B56),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C56*E56/G56,K56/G56),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D56*F56/H56,L56/H56),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B56),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B56),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B56)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M56*(I56*ValTimeTruck+(1-I56)*ValTimeAuto)-N56*(J56*ValTimeTruck+(1-J56)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M56)-N56)*ValTimeAuto)+O56-P56)*(H56-Q56)*0.5*(1+TTUprater)^($B56-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,32,{"$f":"OFFSET($T41,MATCH(AF$20,$A:$A),0)","v":0},0,0,0,null,{"$f":"IF(Induced<>\"N\",SUM(AF56:AI56),0)","v":0},null,{"$f":"$AK56*(1+DiscRate)^($AE56-YearCurrent)","v":0}]
[null,30,{"$f":"MAX(TREND(C24:C25,B24:B25,B57),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B57),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B57),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B57),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B57),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B57),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C57*E57/G57,K57/G57),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D57*F57/H57,L57/H57),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B57),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B57),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B57)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M57*(I57*ValTimeTruck+(1-I57)*ValTimeAuto)-N57*(J57*ValTimeTruck+(1-J57)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M57)-N57)*ValTimeAuto)+O57-P57)*(H57-Q57)*0.5*(1+TTUprater)^($B57-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"AE56+1","v":33},{"$f":"OFFSET($T42,MATCH(AF$20,$A:$A),0)","v":0},0,0,0,null,0,null,0]
[null,31,{"$f":"MAX(TREND(C24:C25,B24:B25,B58),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B58),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B58),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B58),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B58),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B58),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C58*E58/G58,K58/G58),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D58*F58/H58,L58/H58),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B58),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B58),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B58)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M58*(I58*ValTimeTruck+(1-I58)*ValTimeAuto)-N58*(J58*ValTimeTruck+(1-J58)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M58)-N58)*ValTimeAuto)+O58-P58)*(H58-Q58)*0.5*(1+TTUprater)^($B58-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,34,{"$f":"OFFSET($T43,MATCH(AF$20,$A:$A),0)","v":0},0,0,0,null,0,null,0]
[null,32,{"$f":"MAX(TREND(C24:C25,B24:B25,B59),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B59),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B59),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B59),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B59),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B59),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C59*E59/G59,K59/G59),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D59*F59/H59,L59/H59),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B59),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B59),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B59)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M59*(I59*ValTimeTruck+(1-I59)*ValTimeAuto)-N59*(J59*ValTimeTruck+(1-J59)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M59)-N59)*ValTimeAuto)+O59-P59)*(H59-Q59)*0.5*(1+TTUprater)^($B59-YearCurrent))","v":0},{"$f":"SUM(R59:R59)","v":0},{"$f":"S59/(1+DiscRate)^(B59-YearCurrent)","v":0},null,null,null,null,null,null,null,null,null,null,35,{"$f":"OFFSET($T44,MATCH(AF$20,$A:$A),0)","v":0},0,0,0,null,0,null,0]
[null,33,{"$f":"MAX(TREND(C24:C25,B24:B25,B60),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B60),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B60),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B60),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B60),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B60),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C60*E60/G60,K60/G60),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D60*F60/H60,L60/H60),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B60),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B60),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B60)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M60*(I60*ValTimeTruck+(1-I60)*ValTimeAuto)-N60*(J60*ValTimeTruck+(1-J60)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M60)-N60)*ValTimeAuto)+O60-P60)*(H60-Q60)*0.5*(1+TTUprater)^($B60-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,36,{"$f":"OFFSET($T45,MATCH(AF$20,$A:$A),0)","v":0},0,0,0,null,0,null,0]
[null,34,{"$f":"MAX(TREND(C24:C25,B24:B25,B61),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B61),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B61),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B61),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B61),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B61),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C61*E61/G61,K61/G61),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D61*F61/H61,L61/H61),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B61),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B61),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B61)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M61*(I61*ValTimeTruck+(1-I61)*ValTimeAuto)-N61*(J61*ValTimeTruck+(1-J61)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M61)-N61)*ValTimeAuto)+O61-P61)*(H61-Q61)*0.5*(1+TTUprater)^($B61-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,37,{"$f":"OFFSET($T46,MATCH(AF$20,$A:$A),0)","v":0},0,0,0,null,0,null,0]
[null,35,{"$f":"MAX(TREND(C24:C25,B24:B25,B62),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B62),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B62),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B62),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B62),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B62),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C62*E62/G62,K62/G62),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D62*F62/H62,L62/H62),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B62),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B62),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B62)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M62*(I62*ValTimeTruck+(1-I62)*ValTimeAuto)-N62*(J62*ValTimeTruck+(1-J62)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M62)-N62)*ValTimeAuto)+O62-P62)*(H62-Q62)*0.5*(1+TTUprater)^($B62-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,38,{"$f":"OFFSET($T47,MATCH(AF$20,$A:$A),0)","v":0},0,0,0,null,0,null,0]
[null,36,{"$f":"MAX(TREND(C24:C25,B24:B25,B63),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B63),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B63),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B63),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B63),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B63),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C63*E63/G63,K63/G63),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D63*F63/H63,L63/H63),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B63),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B63),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B63)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M63*(I63*ValTimeTruck+(1-I63)*ValTimeAuto)-N63*(J63*ValTimeTruck+(1-J63)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M63)-N63)*ValTimeAuto)+O63-P63)*(H63-Q63)*0.5*(1+TTUprater)^($B63-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,39,{"$f":"OFFSET($T48,MATCH(AF$20,$A:$A),0)","v":0},0,0,0,null,0,null,0]
[null,37,{"$f":"MAX(TREND(C24:C25,B24:B25,B64),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B64),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B64),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B64),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B64),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B64),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C64*E64/G64,K64/G64),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D64*F64/H64,L64/H64),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B64),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B64),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B64)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M64*(I64*ValTimeTruck+(1-I64)*ValTimeAuto)-N64*(J64*ValTimeTruck+(1-J64)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M64)-N64)*ValTimeAuto)+O64-P64)*(H64-Q64)*0.5*(1+TTUprater)^($B64-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,40,{"$f":"OFFSET($T49,MATCH(AF$20,$A:$A),0)","v":0},0,0,0,null,0,null,0]
[null,38,{"$f":"MAX(TREND(C24:C25,B24:B25,B65),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B65),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B65),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B65),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B65),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B65),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C65*E65/G65,K65/G65),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D65*F65/H65,L65/H65),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B65),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B65),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B65)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M65*(I65*ValTimeTruck+(1-I65)*ValTimeAuto)-N65*(J65*ValTimeTruck+(1-J65)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M65)-N65)*ValTimeAuto)+O65-P65)*(H65-Q65)*0.5*(1+TTUprater)^($B65-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,41,{"$f":"OFFSET($T50,MATCH(AF$20,$A:$A),0)","v":0},0,0,0,null,0,null,0]
[null,39,{"$f":"MAX(TREND(C24:C25,B24:B25,B66),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B66),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B66),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B66),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B66),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B66),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C66*E66/G66,K66/G66),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D66*F66/H66,L66/H66),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B66),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B66),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B66)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M66*(I66*ValTimeTruck+(1-I66)*ValTimeAuto)-N66*(J66*ValTimeTruck+(1-J66)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M66)-N66)*ValTimeAuto)+O66-P66)*(H66-Q66)*0.5*(1+TTUprater)^($B66-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,42,{"$f":"OFFSET($T51,MATCH(AF$20,$A:$A),0)","v":0},0,0,0,null,0,null,0]
[null,40,{"$f":"MAX(TREND(C24:C25,B24:B25,B67),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B67),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B67),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B67),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B67),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B67),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C67*E67/G67,K67/G67),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D67*F67/H67,L67/H67),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B67),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B67),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B67)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M67*(I67*ValTimeTruck+(1-I67)*ValTimeAuto)-N67*(J67*ValTimeTruck+(1-J67)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M67)-N67)*ValTimeAuto)+O67-P67)*(H67-Q67)*0.5*(1+TTUprater)^($B67-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,43,{"$f":"OFFSET($T52,MATCH(AF$20,$A:$A),0)","v":0},0,0,0,null,0,null,0]
[null,41,{"$f":"MAX(TREND(C24:C25,B24:B25,B68),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B68),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B68),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B68),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B68),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B68),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C68*E68/G68,K68/G68),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D68*F68/H68,L68/H68),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B68),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B68),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B68)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M68*(I68*ValTimeTruck+(1-I68)*ValTimeAuto)-N68*(J68*ValTimeTruck+(1-J68)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M68)-N68)*ValTimeAuto)+O68-P68)*(H68-Q68)*0.5*(1+TTUprater)^($B68-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,44,{"$f":"OFFSET($T53,MATCH(AF$20,$A:$A),0)","v":0},0,0,0,null,0,null,0]
[null,42,{"$f":"MAX(TREND(C24:C25,B24:B25,B69),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B69),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B69),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B69),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B69),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B69),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C69*E69/G69,K69/G69),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D69*F69/H69,L69/H69),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B69),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B69),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B69)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M69*(I69*ValTimeTruck+(1-I69)*ValTimeAuto)-N69*(J69*ValTimeTruck+(1-J69)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M69)-N69)*ValTimeAuto)+O69-P69)*(H69-Q69)*0.5*(1+TTUprater)^($B69-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,45,{"$f":"OFFSET($T54,MATCH(AF$20,$A:$A),0)","v":0},0,0,0,null,0,null,0]
[null,43,{"$f":"MAX(TREND(C24:C25,B24:B25,B70),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B70),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B70),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B70),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B70),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B70),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C70*E70/G70,K70/G70),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D70*F70/H70,L70/H70),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B70),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B70),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B70)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M70*(I70*ValTimeTruck+(1-I70)*ValTimeAuto)-N70*(J70*ValTimeTruck+(1-J70)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M70)-N70)*ValTimeAuto)+O70-P70)*(H70-Q70)*0.5*(1+TTUprater)^($B70-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,46,{"$f":"OFFSET($T55,MATCH(AF$20,$A:$A),0)","v":0},0,0,0,null,0,null,0]
[null,44,{"$f":"MAX(TREND(C24:C25,B24:B25,B71),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B71),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B71),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B71),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B71),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B71),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C71*E71/G71,K71/G71),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D71*F71/H71,L71/H71),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B71),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B71),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B71)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M71*(I71*ValTimeTruck+(1-I71)*ValTimeAuto)-N71*(J71*ValTimeTruck+(1-J71)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M71)-N71)*ValTimeAuto)+O71-P71)*(H71-Q71)*0.5*(1+TTUprater)^($B71-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,47,{"$f":"OFFSET($T56,MATCH(AF$20,$A:$A),0)","v":0},0,0,0,null,0,null,0]
[null,45,{"$f":"MAX(TREND(C24:C25,B24:B25,B72),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B72),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B72),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B72),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B72),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B72),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C72*E72/G72,K72/G72),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D72*F72/H72,L72/H72),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B72),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B72),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B72)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M72*(I72*ValTimeTruck+(1-I72)*ValTimeAuto)-N72*(J72*ValTimeTruck+(1-J72)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M72)-N72)*ValTimeAuto)+O72-P72)*(H72-Q72)*0.5*(1+TTUprater)^($B72-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,48,{"$f":"OFFSET($T57,MATCH(AF$20,$A:$A),0)","v":0},0,0,0,null,0,null,0]
[null,46,{"$f":"MAX(TREND(C24:C25,B24:B25,B73),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B73),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B73),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B73),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B73),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B73),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C73*E73/G73,K73/G73),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D73*F73/H73,L73/H73),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B73),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B73),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B73)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M73*(I73*ValTimeTruck+(1-I73)*ValTimeAuto)-N73*(J73*ValTimeTruck+(1-J73)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M73)-N73)*ValTimeAuto)+O73-P73)*(H73-Q73)*0.5*(1+TTUprater)^($B73-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,49,{"$f":"OFFSET($T58,MATCH(AF$20,$A:$A),0)","v":0},0,0,0,null,0,null,0]
[null,47,{"$f":"MAX(TREND(C24:C25,B24:B25,B74),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B74),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B74),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B74),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B74),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B74),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C74*E74/G74,K74/G74),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D74*F74/H74,L74/H74),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B74),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B74),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B74)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M74*(I74*ValTimeTruck+(1-I74)*ValTimeAuto)-N74*(J74*ValTimeTruck+(1-J74)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M74)-N74)*ValTimeAuto)+O74-P74)*(H74-Q74)*0.5*(1+TTUprater)^($B74-YearCurrent))","v":0},0,0]
[null,48,{"$f":"MAX(TREND(C24:C25,B24:B25,B75),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B75),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B75),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B75),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B75),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B75),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C75*E75/G75,K75/G75),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D75*F75/H75,L75/H75),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B75),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B75),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B75)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M75*(I75*ValTimeTruck+(1-I75)*ValTimeAuto)-N75*(J75*ValTimeTruck+(1-J75)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M75)-N75)*ValTimeAuto)+O75-P75)*(H75-Q75)*0.5*(1+TTUprater)^($B75-YearCurrent))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(AF24:AF73)","v":0},{"$f":"SUM(AG24:AG73)","v":0},{"$f":"SUM(AH24:AH73)","v":0},{"$f":"SUM(AI24:AI73)","v":0},null,{"$f":"SUM(AK24:AK73)","v":0},null,{"$f":"SUM(AM24:AM73)","v":0}]
[null,49,{"$f":"MAX(TREND(C24:C25,B24:B25,B76),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B76),0)","v":0},null,null,{"$f":"MAX(TREND(G24:G25,$B24:$B25,$B76),0)","v":0},{"$f":"MAX(TREND(H24:H25,$B24:$B25,$B76),0)","v":0},null,null,{"$f":"MAX(TREND(K24:K25,B24:B25,B76),0)","v":0},{"$f":"MAX(TREND(L24:L25,B24:B25,B76),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,C76*E76/G76,K76/G76),0)","v":0},{"$f":"IFERROR(IF(B18=Hwy,D76*F76/H76,L76/H76),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B76),0)","v":0},{"$f":"MAX(TREND(P24:P25,$B24:$B25,$B76),0)","v":0},{"$f":"TREND(Q24:Q25,$B24:$B25,$B76)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B18=Hwy,M76*(I76*ValTimeTruck+(1-I76)*ValTimeAuto)-N76*(J76*ValTimeTruck+(1-J76)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B18,$O$277:$O$280,0),6)),M76)-N76)*ValTimeAuto)+O76-P76)*(H76-Q76)*0.5*(1+TTUprater)^($B76-YearCurrent))","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Induced=\"Y\",\"\",\"* Induced Travel Not Counted\")","v":""}]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T27:T76)","v":0}]
[]
[]
[2,{"$f":"PARAMETERS!$J$10","v":"Pass Train"}]
[]
[null,null,"TOTAL VHT",null,"AVERAGE VEH OCC",null,{"$f":"IF(B81=Hwy,\"TOTAL VEHICLE TRIPS\",\"TOTAL PERSON TRIPS\")","v":"TOTAL PERSON TRIPS"},null,"PERCENT TRUCKS",null,"TOTAL PHT",null,"AVERAGE TRAVEL TIME",null,"OUT OF POCKET COST",null,{"$f":"IF(B81=Hwy,\"TOTAL VEHICLE TRIPS\",\"TOTAL PERSON TRIPS\")","v":"TOTAL PERSON TRIPS"},"CONSUMER SURPLUS BENEFIT"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"   (%)",null,"(per-hours/yr)",null,"       (hours/trip)",null,"($/trip)",null,"(trips/yr)","($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjusted (no induced)","New","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Build","(Induced)","Dollars","Value"]
[null,{"$f":"YearFirst","v":2020},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B81,INDEX(ModelData1NB,,3))*AnnualFactor","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B81,INDEX(ModelData1B,,3))*AnnualFactor","v":0},null,null,{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B81,INDEX(ModelData1NB,,1))*AnnualFactor","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B81,INDEX(ModelData1B,,1))*AnnualFactor","v":0},null,null,{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B81,INDEX(ModelData1NB,,5))*AnnualFactor","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B81,INDEX(ModelData1B,,5))*AnnualFactor","v":0},{"$f":"IFERROR(IF(B81=Hwy,C87*E87/G87,K87/G87),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D87*F87/H87,L87/H87),0)","v":0},{"$f":"IF(E87=0,0,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B81),INDEX(ModelData1NB,,6),INDEX(ModelData1NB,,1))/IF(SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B81),INDEX(ModelData1NB,,1))=0,1,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B81),INDEX(ModelData1NB,,1))))","v":0},{"$f":"IF(F87=0,0,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B81),INDEX(ModelData1B,,6),INDEX(ModelData1B,,1))/IF(SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B81),INDEX(ModelData1B,,1))=0,1,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B81),INDEX(ModelData1B,,1))))","v":0},{"$f":"IFERROR($H87-SUMIF('Consumer Surplus'!$C$277:$C$280,B81,'Consumer Surplus'!$G$277:$G$280),0)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M87*(I87*ValTimeTruck+(1-I87)*ValTimeAuto)-N87*(J87*ValTimeTruck+(1-J87)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M87)-N87)*ValTimeAuto)+O87-P87)*(H87-Q87)*0.5*(1+TTUprater)^($B87-YearCurrent))","v":0},{"$f":"SUM(R87:R87)","v":0},{"$f":"S87/(1+DiscRate)^(B87-YearCurrent)","v":0}]
[null,{"$f":"YearLast","v":2040},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B81,INDEX(ModelData20NB,,3))*AnnualFactor","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B81,INDEX(ModelData20B,,3))*AnnualFactor","v":0},null,null,{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B81,INDEX(ModelData20NB,,1))*AnnualFactor","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B81,INDEX(ModelData20B,,1))*AnnualFactor","v":0},null,null,{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B81,INDEX(ModelData20NB,,5))*AnnualFactor","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B81,INDEX(ModelData20B,,5))*AnnualFactor","v":0},{"$f":"IFERROR(IF(B81=Hwy,C88*E88/G88,K88/G88),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D88*F88/H88,L88/H88),0)","v":0},{"$f":"IF(E88=0,0,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B81),INDEX(ModelData20NB,,6),INDEX(ModelData20NB,,1))/IF(SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B81),INDEX(ModelData20NB,,1))=0,1,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B81),INDEX(ModelData20NB,,1))))","v":0},{"$f":"IF(F88=0,0,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B81),INDEX(ModelData20B,,6),INDEX(ModelData20B,,1))/IF(SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B81),INDEX(ModelData20B,,1))=0,1,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B81),INDEX(ModelData20B,,1))))","v":0},{"$f":"IFERROR($H88-SUMIF('Consumer Surplus'!$C$277:$C$280,B81,'Consumer Surplus'!$K$277:$K$280),0)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M88*(I88*ValTimeTruck+(1-I88)*ValTimeAuto)-N88*(J88*ValTimeTruck+(1-J88)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),9)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),9)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),9)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),8)),M88)-N88)*ValTimeAuto)+O88-P88)*(H88-Q88)*0.5*(1+TTUprater)^($B88-YearCurrent))","v":0},{"$f":"SUM(R88:R88)","v":0},{"$f":"S88/(1+DiscRate)^(B88-YearCurrent)","v":0}]
[]
[null,{"$f":"YearOpen","v":0},{"$f":"MAX(TREND(C87:C88,B87:B88,B90),0)","v":0},{"$f":"MAX(TREND(D87:D88,B87:B88,B90),0)","v":0},null,null,{"$f":"MAX(TREND(G87:G88,$B87:$B88,$B90),0)","v":0},{"$f":"MAX(TREND(H87:H88,$B87:$B88,$B90),0)","v":0},null,null,{"$f":"MAX(TREND(K87:K88,B87:B88,B90),0)","v":0},{"$f":"MAX(TREND(L87:L88,B87:B88,B90),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,C90*E90/G90,K90/G90),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D90*F90/H90,L90/H90),0)","v":0},{"$f":"MAX(TREND(O87:O88,$B87:$B88,$B90),0)","v":0},{"$f":"MAX(TREND(P87:P88,$B87:$B88,$B90),0)","v":0},{"$f":"TREND(Q87:Q88,$B87:$B88,$B90)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M90*(I90*ValTimeTruck+(1-I90)*ValTimeAuto)-N90*(J90*ValTimeTruck+(1-J90)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M90)-N90)*ValTimeAuto)+O90-P90)*(H90-Q90)*0.5*(1+TTUprater)^($B90-YearCurrent))","v":0},{"$f":"SUM(R90:R90)","v":0},{"$f":"S90/(1+DiscRate)^(B90-YearCurrent)","v":0}]
[null,{"$f":"B90+1","v":1},{"$f":"MAX(TREND(C87:C88,B87:B88,B91),0)","v":0},{"$f":"MAX(TREND(D87:D88,B87:B88,B91),0)","v":0},null,null,{"$f":"MAX(TREND(G87:G88,$B87:$B88,$B91),0)","v":0},{"$f":"MAX(TREND(H87:H88,$B87:$B88,$B91),0)","v":0},null,null,{"$f":"MAX(TREND(K87:K88,B87:B88,B91),0)","v":0},{"$f":"MAX(TREND(L87:L88,B87:B88,B91),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,C91*E91/G91,K91/G91),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D91*F91/H91,L91/H91),0)","v":0},{"$f":"MAX(TREND(O87:O88,$B87:$B88,$B91),0)","v":0},{"$f":"MAX(TREND(P87:P88,$B87:$B88,$B91),0)","v":0},{"$f":"TREND(Q87:Q88,$B87:$B88,$B91)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M91*(I91*ValTimeTruck+(1-I91)*ValTimeAuto)-N91*(J91*ValTimeTruck+(1-J91)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M91)-N91)*ValTimeAuto)+O91-P91)*(H91-Q91)*0.5*(1+TTUprater)^($B91-YearCurrent))","v":0},0,0]
[null,{"$f":"B91+1","v":2},{"$f":"MAX(TREND(C87:C88,B87:B88,B92),0)","v":0},{"$f":"MAX(TREND(D87:D88,B87:B88,B92),0)","v":0},null,null,{"$f":"MAX(TREND(G87:G88,$B87:$B88,$B92),0)","v":0},{"$f":"MAX(TREND(H87:H88,$B87:$B88,$B92),0)","v":0},null,null,{"$f":"MAX(TREND(K87:K88,B87:B88,B92),0)","v":0},{"$f":"MAX(TREND(L87:L88,B87:B88,B92),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,C92*E92/G92,K92/G92),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D92*F92/H92,L92/H92),0)","v":0},{"$f":"MAX(TREND(O87:O88,$B87:$B88,$B92),0)","v":0},{"$f":"MAX(TREND(P87:P88,$B87:$B88,$B92),0)","v":0},{"$f":"TREND(Q87:Q88,$B87:$B88,$B92)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M92*(I92*ValTimeTruck+(1-I92)*ValTimeAuto)-N92*(J92*ValTimeTruck+(1-J92)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M92)-N92)*ValTimeAuto)+O92-P92)*(H92-Q92)*0.5*(1+TTUprater)^($B92-YearCurrent))","v":0},0,0]
[null,3,{"$f":"MAX(TREND(C87:C88,B87:B88,B93),0)","v":0},{"$f":"MAX(TREND(D87:D88,B87:B88,B93),0)","v":0},null,null,{"$f":"MAX(TREND(G87:G88,$B87:$B88,$B93),0)","v":0},{"$f":"MAX(TREND(H87:H88,$B87:$B88,$B93),0)","v":0},null,null,{"$f":"MAX(TREND(K87:K88,B87:B88,B93),0)","v":0},{"$f":"MAX(TREND(L87:L88,B87:B88,B93),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,C93*E93/G93,K93/G93),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D93*F93/H93,L93/H93),0)","v":0},{"$f":"MAX(TREND(O87:O88,$B87:$B88,$B93),0)","v":0},{"$f":"MAX(TREND(P87:P88,$B87:$B88,$B93),0)","v":0},{"$f":"TREND(Q87:Q88,$B87:$B88,$B93)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M93*(I93*ValTimeTruck+(1-I93)*ValTimeAuto)-N93*(J93*ValTimeTruck+(1-J93)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M93)-N93)*ValTimeAuto)+O93-P93)*(H93-Q93)*0.5*(1+TTUprater)^($B93-YearCurrent))","v":0},0,0]
[null,4,{"$f":"MAX(TREND(C87:C88,B87:B88,B94),0)","v":0},{"$f":"MAX(TREND(D87:D88,B87:B88,B94),0)","v":0},null,null,{"$f":"MAX(TREND(G87:G88,$B87:$B88,$B94),0)","v":0},{"$f":"MAX(TREND(H87:H88,$B87:$B88,$B94),0)","v":0},null,null,{"$f":"MAX(TREND(K87:K88,B87:B88,B94),0)","v":0},{"$f":"MAX(TREND(L87:L88,B87:B88,B94),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,C94*E94/G94,K94/G94),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D94*F94/H94,L94/H94),0)","v":0},{"$f":"MAX(TREND(O87:O88,$B87:$B88,$B94),0)","v":0},{"$f":"MAX(TREND(P87:P88,$B87:$B88,$B94),0)","v":0},{"$f":"TREND(Q87:Q88,$B87:$B88,$B94)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M94*(I94*ValTimeTruck+(1-I94)*ValTimeAuto)-N94*(J94*ValTimeTruck+(1-J94)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M94)-N94)*ValTimeAuto)+O94-P94)*(H94-Q94)*0.5*(1+TTUprater)^($B94-YearCurrent))","v":0},0,0]
[null,5,{"$f":"MAX(TREND(C87:C88,B87:B88,B95),0)","v":0},{"$f":"MAX(TREND(D87:D88,B87:B88,B95),0)","v":0},null,null,{"$f":"MAX(TREND(G87:G88,$B87:$B88,$B95),0)","v":0},{"$f":"MAX(TREND(H87:H88,$B87:$B88,$B95),0)","v":0},null,null,{"$f":"MAX(TREND(K87:K88,B87:B88,B95),0)","v":0},{"$f":"MAX(TREND(L87:L88,B87:B88,B95),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,C95*E95/G95,K95/G95),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D95*F95/H95,L95/H95),0)","v":0},{"$f":"MAX(TREND(O87:O88,$B87:$B88,$B95),0)","v":0},{"$f":"MAX(TREND(P87:P88,$B87:$B88,$B95),0)","v":0},{"$f":"TREND(Q87:Q88,$B87:$B88,$B95)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M95*(I95*ValTimeTruck+(1-I95)*ValTimeAuto)-N95*(J95*ValTimeTruck+(1-J95)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M95)-N95)*ValTimeAuto)+O95-P95)*(H95-Q95)*0.5*(1+TTUprater)^($B95-YearCurrent))","v":0},0,0]
[null,6,{"$f":"MAX(TREND(C87:C88,B87:B88,B96),0)","v":0},{"$f":"MAX(TREND(D87:D88,B87:B88,B96),0)","v":0},null,null,{"$f":"MAX(TREND(G87:G88,$B87:$B88,$B96),0)","v":0},{"$f":"MAX(TREND(H87:H88,$B87:$B88,$B96),0)","v":0},null,null,{"$f":"MAX(TREND(K87:K88,B87:B88,B96),0)","v":0},{"$f":"MAX(TREND(L87:L88,B87:B88,B96),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,C96*E96/G96,K96/G96),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D96*F96/H96,L96/H96),0)","v":0},{"$f":"MAX(TREND(O87:O88,$B87:$B88,$B96),0)","v":0},{"$f":"MAX(TREND(P87:P88,$B87:$B88,$B96),0)","v":0},{"$f":"TREND(Q87:Q88,$B87:$B88,$B96)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M96*(I96*ValTimeTruck+(1-I96)*ValTimeAuto)-N96*(J96*ValTimeTruck+(1-J96)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M96)-N96)*ValTimeAuto)+O96-P96)*(H96-Q96)*0.5*(1+TTUprater)^($B96-YearCurrent))","v":0},0,0]
[null,7,{"$f":"MAX(TREND(C87:C88,B87:B88,B97),0)","v":0},{"$f":"MAX(TREND(D87:D88,B87:B88,B97),0)","v":0},null,null,{"$f":"MAX(TREND(G87:G88,$B87:$B88,$B97),0)","v":0},{"$f":"MAX(TREND(H87:H88,$B87:$B88,$B97),0)","v":0},null,null,{"$f":"MAX(TREND(K87:K88,B87:B88,B97),0)","v":0},{"$f":"MAX(TREND(L87:L88,B87:B88,B97),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,C97*E97/G97,K97/G97),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D97*F97/H97,L97/H97),0)","v":0},{"$f":"MAX(TREND(O87:O88,$B87:$B88,$B97),0)","v":0},{"$f":"MAX(TREND(P87:P88,$B87:$B88,$B97),0)","v":0},{"$f":"TREND(Q87:Q88,$B87:$B88,$B97)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M97*(I97*ValTimeTruck+(1-I97)*ValTimeAuto)-N97*(J97*ValTimeTruck+(1-J97)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M97)-N97)*ValTimeAuto)+O97-P97)*(H97-Q97)*0.5*(1+TTUprater)^($B97-YearCurrent))","v":0},0,0]
[null,8,{"$f":"MAX(TREND(C87:C88,B87:B88,B98),0)","v":0},{"$f":"MAX(TREND(D87:D88,B87:B88,B98),0)","v":0},null,null,{"$f":"MAX(TREND(G87:G88,$B87:$B88,$B98),0)","v":0},{"$f":"MAX(TREND(H87:H88,$B87:$B88,$B98),0)","v":0},null,null,{"$f":"MAX(TREND(K87:K88,B87:B88,B98),0)","v":0},{"$f":"MAX(TREND(L87:L88,B87:B88,B98),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,C98*E98/G98,K98/G98),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D98*F98/H98,L98/H98),0)","v":0},{"$f":"MAX(TREND(O87:O88,$B87:$B88,$B98),0)","v":0},{"$f":"MAX(TREND(P87:P88,$B87:$B88,$B98),0)","v":0},{"$f":"TREND(Q87:Q88,$B87:$B88,$B98)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M98*(I98*ValTimeTruck+(1-I98)*ValTimeAuto)-N98*(J98*ValTimeTruck+(1-J98)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M98)-N98)*ValTimeAuto)+O98-P98)*(H98-Q98)*0.5*(1+TTUprater)^($B98-YearCurrent))","v":0},0,0]
[null,9,{"$f":"MAX(TREND(C87:C88,B87:B88,B99),0)","v":0},{"$f":"MAX(TREND(D87:D88,B87:B88,B99),0)","v":0},null,null,{"$f":"MAX(TREND(G87:G88,$B87:$B88,$B99),0)","v":0},{"$f":"MAX(TREND(H87:H88,$B87:$B88,$B99),0)","v":0},null,null,{"$f":"MAX(TREND(K87:K88,B87:B88,B99),0)","v":0},{"$f":"MAX(TREND(L87:L88,B87:B88,B99),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,C99*E99/G99,K99/G99),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D99*F99/H99,L99/H99),0)","v":0},{"$f":"MAX(TREND(O87:O88,$B87:$B88,$B99),0)","v":0},{"$f":"MAX(TREND(P87:P88,$B87:$B88,$B99),0)","v":0},{"$f":"TREND(Q87:Q88,$B87:$B88,$B99)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M99*(I99*ValTimeTruck+(1-I99)*ValTimeAuto)-N99*(J99*ValTimeTruck+(1-J99)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M99)-N99)*ValTimeAuto)+O99-P99)*(H99-Q99)*0.5*(1+TTUprater)^($B99-YearCurrent))","v":0},0,0]
[null,10,{"$f":"MAX(TREND(C87:C88,B87:B88,B100),0)","v":0},{"$f":"MAX(TREND(D87:D88,B87:B88,B100),0)","v":0},null,null,{"$f":"MAX(TREND(G87:G88,$B87:$B88,$B100),0)","v":0},{"$f":"MAX(TREND(H87:H88,$B87:$B88,$B100),0)","v":0},null,null,{"$f":"MAX(TREND(K87:K88,B87:B88,B100),0)","v":0},{"$f":"MAX(TREND(L87:L88,B87:B88,B100),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,C100*E100/G100,K100/G100),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D100*F100/H100,L100/H100),0)","v":0},{"$f":"MAX(TREND(O87:O88,$B87:$B88,$B100),0)","v":0},{"$f":"MAX(TREND(P87:P88,$B87:$B88,$B100),0)","v":0},{"$f":"TREND(Q87:Q88,$B87:$B88,$B100)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M100*(I100*ValTimeTruck+(1-I100)*ValTimeAuto)-N100*(J100*ValTimeTruck+(1-J100)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M100)-N100)*ValTimeAuto)+O100-P100)*(H100-Q100)*0.5*(1+TTUprater)^($B100-YearCurrent))","v":0},0,0]
[null,11,{"$f":"MAX(TREND(C87:C88,B87:B88,B101),0)","v":0},{"$f":"MAX(TREND(D87:D88,B87:B88,B101),0)","v":0},null,null,{"$f":"MAX(TREND(G87:G88,$B87:$B88,$B101),0)","v":0},{"$f":"MAX(TREND(H87:H88,$B87:$B88,$B101),0)","v":0},null,null,{"$f":"MAX(TREND(K87:K88,B87:B88,B101),0)","v":0},{"$f":"MAX(TREND(L87:L88,B87:B88,B101),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,C101*E101/G101,K101/G101),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D101*F101/H101,L101/H101),0)","v":0},{"$f":"MAX(TREND(O87:O88,$B87:$B88,$B101),0)","v":0},{"$f":"MAX(TREND(P87:P88,$B87:$B88,$B101),0)","v":0},{"$f":"TREND(Q87:Q88,$B87:$B88,$B101)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M101*(I101*ValTimeTruck+(1-I101)*ValTimeAuto)-N101*(J101*ValTimeTruck+(1-J101)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M101)-N101)*ValTimeAuto)+O101-P101)*(H101-Q101)*0.5*(1+TTUprater)^($B101-YearCurrent))","v":0},0,0]
[null,12,{"$f":"MAX(TREND(C87:C88,B87:B88,B102),0)","v":0},{"$f":"MAX(TREND(D87:D88,B87:B88,B102),0)","v":0},null,null,{"$f":"MAX(TREND(G87:G88,$B87:$B88,$B102),0)","v":0},{"$f":"MAX(TREND(H87:H88,$B87:$B88,$B102),0)","v":0},null,null,{"$f":"MAX(TREND(K87:K88,B87:B88,B102),0)","v":0},{"$f":"MAX(TREND(L87:L88,B87:B88,B102),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,C102*E102/G102,K102/G102),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D102*F102/H102,L102/H102),0)","v":0},{"$f":"MAX(TREND(O87:O88,$B87:$B88,$B102),0)","v":0},{"$f":"MAX(TREND(P87:P88,$B87:$B88,$B102),0)","v":0},{"$f":"TREND(Q87:Q88,$B87:$B88,$B102)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M102*(I102*ValTimeTruck+(1-I102)*ValTimeAuto)-N102*(J102*ValTimeTruck+(1-J102)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M102)-N102)*ValTimeAuto)+O102-P102)*(H102-Q102)*0.5*(1+TTUprater)^($B102-YearCurrent))","v":0},0,0]
[null,13,{"$f":"MAX(TREND(C87:C88,B87:B88,B103),0)","v":0},{"$f":"MAX(TREND(D87:D88,B87:B88,B103),0)","v":0},null,null,{"$f":"MAX(TREND(G87:G88,$B87:$B88,$B103),0)","v":0},{"$f":"MAX(TREND(H87:H88,$B87:$B88,$B103),0)","v":0},null,null,{"$f":"MAX(TREND(K87:K88,B87:B88,B103),0)","v":0},{"$f":"MAX(TREND(L87:L88,B87:B88,B103),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,C103*E103/G103,K103/G103),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D103*F103/H103,L103/H103),0)","v":0},{"$f":"MAX(TREND(O87:O88,$B87:$B88,$B103),0)","v":0},{"$f":"MAX(TREND(P87:P88,$B87:$B88,$B103),0)","v":0},{"$f":"TREND(Q87:Q88,$B87:$B88,$B103)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M103*(I103*ValTimeTruck+(1-I103)*ValTimeAuto)-N103*(J103*ValTimeTruck+(1-J103)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M103)-N103)*ValTimeAuto)+O103-P103)*(H103-Q103)*0.5*(1+TTUprater)^($B103-YearCurrent))","v":0},0,0]
[null,14,{"$f":"MAX(TREND(C87:C88,B87:B88,B104),0)","v":0},{"$f":"MAX(TREND(D87:D88,B87:B88,B104),0)","v":0},null,null,{"$f":"MAX(TREND(G87:G88,$B87:$B88,$B104),0)","v":0},{"$f":"MAX(TREND(H87:H88,$B87:$B88,$B104),0)","v":0},null,null,{"$f":"MAX(TREND(K87:K88,B87:B88,B104),0)","v":0},{"$f":"MAX(TREND(L87:L88,B87:B88,B104),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,C104*E104/G104,K104/G104),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D104*F104/H104,L104/H104),0)","v":0},{"$f":"MAX(TREND(O87:O88,$B87:$B88,$B104),0)","v":0},{"$f":"MAX(TREND(P87:P88,$B87:$B88,$B104),0)","v":0},{"$f":"TREND(Q87:Q88,$B87:$B88,$B104)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M104*(I104*ValTimeTruck+(1-I104)*ValTimeAuto)-N104*(J104*ValTimeTruck+(1-J104)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M104)-N104)*ValTimeAuto)+O104-P104)*(H104-Q104)*0.5*(1+TTUprater)^($B104-YearCurrent))","v":0},0,0]
[null,15,{"$f":"MAX(TREND(C87:C88,B87:B88,B105),0)","v":0},{"$f":"MAX(TREND(D87:D88,B87:B88,B105),0)","v":0},null,null,{"$f":"MAX(TREND(G87:G88,$B87:$B88,$B105),0)","v":0},{"$f":"MAX(TREND(H87:H88,$B87:$B88,$B105),0)","v":0},null,null,{"$f":"MAX(TREND(K87:K88,B87:B88,B105),0)","v":0},{"$f":"MAX(TREND(L87:L88,B87:B88,B105),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,C105*E105/G105,K105/G105),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D105*F105/H105,L105/H105),0)","v":0},{"$f":"MAX(TREND(O87:O88,$B87:$B88,$B105),0)","v":0},{"$f":"MAX(TREND(P87:P88,$B87:$B88,$B105),0)","v":0},{"$f":"TREND(Q87:Q88,$B87:$B88,$B105)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M105*(I105*ValTimeTruck+(1-I105)*ValTimeAuto)-N105*(J105*ValTimeTruck+(1-J105)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M105)-N105)*ValTimeAuto)+O105-P105)*(H105-Q105)*0.5*(1+TTUprater)^($B105-YearCurrent))","v":0},0,0]
[null,16,{"$f":"MAX(TREND(C87:C88,B87:B88,B106),0)","v":0},{"$f":"MAX(TREND(D87:D88,B87:B88,B106),0)","v":0},null,null,{"$f":"MAX(TREND(G87:G88,$B87:$B88,$B106),0)","v":0},{"$f":"MAX(TREND(H87:H88,$B87:$B88,$B106),0)","v":0},null,null,{"$f":"MAX(TREND(K87:K88,B87:B88,B106),0)","v":0},{"$f":"MAX(TREND(L87:L88,B87:B88,B106),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,C106*E106/G106,K106/G106),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D106*F106/H106,L106/H106),0)","v":0},{"$f":"MAX(TREND(O87:O88,$B87:$B88,$B106),0)","v":0},{"$f":"MAX(TREND(P87:P88,$B87:$B88,$B106),0)","v":0},{"$f":"TREND(Q87:Q88,$B87:$B88,$B106)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M106*(I106*ValTimeTruck+(1-I106)*ValTimeAuto)-N106*(J106*ValTimeTruck+(1-J106)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M106)-N106)*ValTimeAuto)+O106-P106)*(H106-Q106)*0.5*(1+TTUprater)^($B106-YearCurrent))","v":0},0,0]
[null,17,{"$f":"MAX(TREND(C87:C88,B87:B88,B107),0)","v":0},{"$f":"MAX(TREND(D87:D88,B87:B88,B107),0)","v":0},null,null,{"$f":"MAX(TREND(G87:G88,$B87:$B88,$B107),0)","v":0},{"$f":"MAX(TREND(H87:H88,$B87:$B88,$B107),0)","v":0},null,null,{"$f":"MAX(TREND(K87:K88,B87:B88,B107),0)","v":0},{"$f":"MAX(TREND(L87:L88,B87:B88,B107),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,C107*E107/G107,K107/G107),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D107*F107/H107,L107/H107),0)","v":0},{"$f":"MAX(TREND(O87:O88,$B87:$B88,$B107),0)","v":0},{"$f":"MAX(TREND(P87:P88,$B87:$B88,$B107),0)","v":0},{"$f":"TREND(Q87:Q88,$B87:$B88,$B107)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M107*(I107*ValTimeTruck+(1-I107)*ValTimeAuto)-N107*(J107*ValTimeTruck+(1-J107)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M107)-N107)*ValTimeAuto)+O107-P107)*(H107-Q107)*0.5*(1+TTUprater)^($B107-YearCurrent))","v":0},0,0]
[null,18,{"$f":"MAX(TREND(C87:C88,B87:B88,B108),0)","v":0},{"$f":"MAX(TREND(D87:D88,B87:B88,B108),0)","v":0},null,null,{"$f":"MAX(TREND(G87:G88,$B87:$B88,$B108),0)","v":0},{"$f":"MAX(TREND(H87:H88,$B87:$B88,$B108),0)","v":0},null,null,{"$f":"MAX(TREND(K87:K88,B87:B88,B108),0)","v":0},{"$f":"MAX(TREND(L87:L88,B87:B88,B108),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,C108*E108/G108,K108/G108),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D108*F108/H108,L108/H108),0)","v":0},{"$f":"MAX(TREND(O87:O88,$B87:$B88,$B108),0)","v":0},{"$f":"MAX(TREND(P87:P88,$B87:$B88,$B108),0)","v":0},{"$f":"TREND(Q87:Q88,$B87:$B88,$B108)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M108*(I108*ValTimeTruck+(1-I108)*ValTimeAuto)-N108*(J108*ValTimeTruck+(1-J108)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M108)-N108)*ValTimeAuto)+O108-P108)*(H108-Q108)*0.5*(1+TTUprater)^($B108-YearCurrent))","v":0},0,0]
[null,19,{"$f":"MAX(TREND(C87:C88,B87:B88,B109),0)","v":0},{"$f":"MAX(TREND(D87:D88,B87:B88,B109),0)","v":0},null,null,{"$f":"MAX(TREND(G87:G88,$B87:$B88,$B109),0)","v":0},{"$f":"MAX(TREND(H87:H88,$B87:$B88,$B109),0)","v":0},null,null,{"$f":"MAX(TREND(K87:K88,B87:B88,B109),0)","v":0},{"$f":"MAX(TREND(L87:L88,B87:B88,B109),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,C109*E109/G109,K109/G109),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D109*F109/H109,L109/H109),0)","v":0},{"$f":"MAX(TREND(O87:O88,$B87:$B88,$B109),0)","v":0},{"$f":"MAX(TREND(P87:P88,$B87:$B88,$B109),0)","v":0},{"$f":"TREND(Q87:Q88,$B87:$B88,$B109)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M109*(I109*ValTimeTruck+(1-I109)*ValTimeAuto)-N109*(J109*ValTimeTruck+(1-J109)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M109)-N109)*ValTimeAuto)+O109-P109)*(H109-Q109)*0.5*(1+TTUprater)^($B109-YearCurrent))","v":0},0,0]
[null,20,{"$f":"MAX(TREND(C87:C88,B87:B88,B110),0)","v":0},{"$f":"MAX(TREND(D87:D88,B87:B88,B110),0)","v":0},null,null,{"$f":"MAX(TREND(G87:G88,$B87:$B88,$B110),0)","v":0},{"$f":"MAX(TREND(H87:H88,$B87:$B88,$B110),0)","v":0},null,null,{"$f":"MAX(TREND(K87:K88,B87:B88,B110),0)","v":0},{"$f":"MAX(TREND(L87:L88,B87:B88,B110),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,C110*E110/G110,K110/G110),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D110*F110/H110,L110/H110),0)","v":0},{"$f":"MAX(TREND(O87:O88,$B87:$B88,$B110),0)","v":0},{"$f":"MAX(TREND(P87:P88,$B87:$B88,$B110),0)","v":0},{"$f":"TREND(Q87:Q88,$B87:$B88,$B110)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M110*(I110*ValTimeTruck+(1-I110)*ValTimeAuto)-N110*(J110*ValTimeTruck+(1-J110)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M110)-N110)*ValTimeAuto)+O110-P110)*(H110-Q110)*0.5*(1+TTUprater)^($B110-YearCurrent))","v":0},0,0]
[null,21,{"$f":"MAX(TREND(C87:C88,B87:B88,B111),0)","v":0},{"$f":"MAX(TREND(D87:D88,B87:B88,B111),0)","v":0},null,null,{"$f":"MAX(TREND(G87:G88,$B87:$B88,$B111),0)","v":0},{"$f":"MAX(TREND(H87:H88,$B87:$B88,$B111),0)","v":0},null,null,{"$f":"MAX(TREND(K87:K88,B87:B88,B111),0)","v":0},{"$f":"MAX(TREND(L87:L88,B87:B88,B111),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,C111*E111/G111,K111/G111),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D111*F111/H111,L111/H111),0)","v":0},{"$f":"MAX(TREND(O87:O88,$B87:$B88,$B111),0)","v":0},{"$f":"MAX(TREND(P87:P88,$B87:$B88,$B111),0)","v":0},{"$f":"TREND(Q87:Q88,$B87:$B88,$B111)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M111*(I111*ValTimeTruck+(1-I111)*ValTimeAuto)-N111*(J111*ValTimeTruck+(1-J111)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M111)-N111)*ValTimeAuto)+O111-P111)*(H111-Q111)*0.5*(1+TTUprater)^($B111-YearCurrent))","v":0},0,0]
[null,22,{"$f":"MAX(TREND(C87:C88,B87:B88,B112),0)","v":0},{"$f":"MAX(TREND(D87:D88,B87:B88,B112),0)","v":0},null,null,{"$f":"MAX(TREND(G87:G88,$B87:$B88,$B112),0)","v":0},{"$f":"MAX(TREND(H87:H88,$B87:$B88,$B112),0)","v":0},null,null,{"$f":"MAX(TREND(K87:K88,B87:B88,B112),0)","v":0},{"$f":"MAX(TREND(L87:L88,B87:B88,B112),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,C112*E112/G112,K112/G112),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D112*F112/H112,L112/H112),0)","v":0},{"$f":"MAX(TREND(O87:O88,$B87:$B88,$B112),0)","v":0},{"$f":"MAX(TREND(P87:P88,$B87:$B88,$B112),0)","v":0},{"$f":"TREND(Q87:Q88,$B87:$B88,$B112)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M112*(I112*ValTimeTruck+(1-I112)*ValTimeAuto)-N112*(J112*ValTimeTruck+(1-J112)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M112)-N112)*ValTimeAuto)+O112-P112)*(H112-Q112)*0.5*(1+TTUprater)^($B112-YearCurrent))","v":0},0,0]
[null,23,{"$f":"MAX(TREND(C87:C88,B87:B88,B113),0)","v":0},{"$f":"MAX(TREND(D87:D88,B87:B88,B113),0)","v":0},null,null,{"$f":"MAX(TREND(G87:G88,$B87:$B88,$B113),0)","v":0},{"$f":"MAX(TREND(H87:H88,$B87:$B88,$B113),0)","v":0},null,null,{"$f":"MAX(TREND(K87:K88,B87:B88,B113),0)","v":0},{"$f":"MAX(TREND(L87:L88,B87:B88,B113),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,C113*E113/G113,K113/G113),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D113*F113/H113,L113/H113),0)","v":0},{"$f":"MAX(TREND(O87:O88,$B87:$B88,$B113),0)","v":0},{"$f":"MAX(TREND(P87:P88,$B87:$B88,$B113),0)","v":0},{"$f":"TREND(Q87:Q88,$B87:$B88,$B113)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M113*(I113*ValTimeTruck+(1-I113)*ValTimeAuto)-N113*(J113*ValTimeTruck+(1-J113)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M113)-N113)*ValTimeAuto)+O113-P113)*(H113-Q113)*0.5*(1+TTUprater)^($B113-YearCurrent))","v":0},0,0]
[null,24,{"$f":"MAX(TREND(C87:C88,B87:B88,B114),0)","v":0},{"$f":"MAX(TREND(D87:D88,B87:B88,B114),0)","v":0},null,null,{"$f":"MAX(TREND(G87:G88,$B87:$B88,$B114),0)","v":0},{"$f":"MAX(TREND(H87:H88,$B87:$B88,$B114),0)","v":0},null,null,{"$f":"MAX(TREND(K87:K88,B87:B88,B114),0)","v":0},{"$f":"MAX(TREND(L87:L88,B87:B88,B114),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,C114*E114/G114,K114/G114),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D114*F114/H114,L114/H114),0)","v":0},{"$f":"MAX(TREND(O87:O88,$B87:$B88,$B114),0)","v":0},{"$f":"MAX(TREND(P87:P88,$B87:$B88,$B114),0)","v":0},{"$f":"TREND(Q87:Q88,$B87:$B88,$B114)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M114*(I114*ValTimeTruck+(1-I114)*ValTimeAuto)-N114*(J114*ValTimeTruck+(1-J114)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M114)-N114)*ValTimeAuto)+O114-P114)*(H114-Q114)*0.5*(1+TTUprater)^($B114-YearCurrent))","v":0},0,0]
[null,25,{"$f":"MAX(TREND(C87:C88,B87:B88,B115),0)","v":0},{"$f":"MAX(TREND(D87:D88,B87:B88,B115),0)","v":0},null,null,{"$f":"MAX(TREND(G87:G88,$B87:$B88,$B115),0)","v":0},{"$f":"MAX(TREND(H87:H88,$B87:$B88,$B115),0)","v":0},null,null,{"$f":"MAX(TREND(K87:K88,B87:B88,B115),0)","v":0},{"$f":"MAX(TREND(L87:L88,B87:B88,B115),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,C115*E115/G115,K115/G115),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D115*F115/H115,L115/H115),0)","v":0},{"$f":"MAX(TREND(O87:O88,$B87:$B88,$B115),0)","v":0},{"$f":"MAX(TREND(P87:P88,$B87:$B88,$B115),0)","v":0},{"$f":"TREND(Q87:Q88,$B87:$B88,$B115)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M115*(I115*ValTimeTruck+(1-I115)*ValTimeAuto)-N115*(J115*ValTimeTruck+(1-J115)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M115)-N115)*ValTimeAuto)+O115-P115)*(H115-Q115)*0.5*(1+TTUprater)^($B115-YearCurrent))","v":0},0,0]
[null,26,{"$f":"MAX(TREND(C87:C88,B87:B88,B116),0)","v":0},{"$f":"MAX(TREND(D87:D88,B87:B88,B116),0)","v":0},null,null,{"$f":"MAX(TREND(G87:G88,$B87:$B88,$B116),0)","v":0},{"$f":"MAX(TREND(H87:H88,$B87:$B88,$B116),0)","v":0},null,null,{"$f":"MAX(TREND(K87:K88,B87:B88,B116),0)","v":0},{"$f":"MAX(TREND(L87:L88,B87:B88,B116),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,C116*E116/G116,K116/G116),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D116*F116/H116,L116/H116),0)","v":0},{"$f":"MAX(TREND(O87:O88,$B87:$B88,$B116),0)","v":0},{"$f":"MAX(TREND(P87:P88,$B87:$B88,$B116),0)","v":0},{"$f":"TREND(Q87:Q88,$B87:$B88,$B116)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M116*(I116*ValTimeTruck+(1-I116)*ValTimeAuto)-N116*(J116*ValTimeTruck+(1-J116)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M116)-N116)*ValTimeAuto)+O116-P116)*(H116-Q116)*0.5*(1+TTUprater)^($B116-YearCurrent))","v":0},0,0]
[null,27,{"$f":"MAX(TREND(C87:C88,B87:B88,B117),0)","v":0},{"$f":"MAX(TREND(D87:D88,B87:B88,B117),0)","v":0},null,null,{"$f":"MAX(TREND(G87:G88,$B87:$B88,$B117),0)","v":0},{"$f":"MAX(TREND(H87:H88,$B87:$B88,$B117),0)","v":0},null,null,{"$f":"MAX(TREND(K87:K88,B87:B88,B117),0)","v":0},{"$f":"MAX(TREND(L87:L88,B87:B88,B117),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,C117*E117/G117,K117/G117),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D117*F117/H117,L117/H117),0)","v":0},{"$f":"MAX(TREND(O87:O88,$B87:$B88,$B117),0)","v":0},{"$f":"MAX(TREND(P87:P88,$B87:$B88,$B117),0)","v":0},{"$f":"TREND(Q87:Q88,$B87:$B88,$B117)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M117*(I117*ValTimeTruck+(1-I117)*ValTimeAuto)-N117*(J117*ValTimeTruck+(1-J117)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M117)-N117)*ValTimeAuto)+O117-P117)*(H117-Q117)*0.5*(1+TTUprater)^($B117-YearCurrent))","v":0},0,0]
[null,28,{"$f":"MAX(TREND(C87:C88,B87:B88,B118),0)","v":0},{"$f":"MAX(TREND(D87:D88,B87:B88,B118),0)","v":0},null,null,{"$f":"MAX(TREND(G87:G88,$B87:$B88,$B118),0)","v":0},{"$f":"MAX(TREND(H87:H88,$B87:$B88,$B118),0)","v":0},null,null,{"$f":"MAX(TREND(K87:K88,B87:B88,B118),0)","v":0},{"$f":"MAX(TREND(L87:L88,B87:B88,B118),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,C118*E118/G118,K118/G118),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D118*F118/H118,L118/H118),0)","v":0},{"$f":"MAX(TREND(O87:O88,$B87:$B88,$B118),0)","v":0},{"$f":"MAX(TREND(P87:P88,$B87:$B88,$B118),0)","v":0},{"$f":"TREND(Q87:Q88,$B87:$B88,$B118)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M118*(I118*ValTimeTruck+(1-I118)*ValTimeAuto)-N118*(J118*ValTimeTruck+(1-J118)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M118)-N118)*ValTimeAuto)+O118-P118)*(H118-Q118)*0.5*(1+TTUprater)^($B118-YearCurrent))","v":0},0,0]
[null,29,{"$f":"MAX(TREND(C87:C88,B87:B88,B119),0)","v":0},{"$f":"MAX(TREND(D87:D88,B87:B88,B119),0)","v":0},null,null,{"$f":"MAX(TREND(G87:G88,$B87:$B88,$B119),0)","v":0},{"$f":"MAX(TREND(H87:H88,$B87:$B88,$B119),0)","v":0},null,null,{"$f":"MAX(TREND(K87:K88,B87:B88,B119),0)","v":0},{"$f":"MAX(TREND(L87:L88,B87:B88,B119),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,C119*E119/G119,K119/G119),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D119*F119/H119,L119/H119),0)","v":0},{"$f":"MAX(TREND(O87:O88,$B87:$B88,$B119),0)","v":0},{"$f":"MAX(TREND(P87:P88,$B87:$B88,$B119),0)","v":0},{"$f":"TREND(Q87:Q88,$B87:$B88,$B119)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M119*(I119*ValTimeTruck+(1-I119)*ValTimeAuto)-N119*(J119*ValTimeTruck+(1-J119)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M119)-N119)*ValTimeAuto)+O119-P119)*(H119-Q119)*0.5*(1+TTUprater)^($B119-YearCurrent))","v":0},0,0]
[null,30,{"$f":"MAX(TREND(C87:C88,B87:B88,B120),0)","v":0},{"$f":"MAX(TREND(D87:D88,B87:B88,B120),0)","v":0},null,null,{"$f":"MAX(TREND(G87:G88,$B87:$B88,$B120),0)","v":0},{"$f":"MAX(TREND(H87:H88,$B87:$B88,$B120),0)","v":0},null,null,{"$f":"MAX(TREND(K87:K88,B87:B88,B120),0)","v":0},{"$f":"MAX(TREND(L87:L88,B87:B88,B120),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,C120*E120/G120,K120/G120),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D120*F120/H120,L120/H120),0)","v":0},{"$f":"MAX(TREND(O87:O88,$B87:$B88,$B120),0)","v":0},{"$f":"MAX(TREND(P87:P88,$B87:$B88,$B120),0)","v":0},{"$f":"TREND(Q87:Q88,$B87:$B88,$B120)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M120*(I120*ValTimeTruck+(1-I120)*ValTimeAuto)-N120*(J120*ValTimeTruck+(1-J120)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M120)-N120)*ValTimeAuto)+O120-P120)*(H120-Q120)*0.5*(1+TTUprater)^($B120-YearCurrent))","v":0},0,0]
[null,31,{"$f":"MAX(TREND(C87:C88,B87:B88,B121),0)","v":0},{"$f":"MAX(TREND(D87:D88,B87:B88,B121),0)","v":0},null,null,{"$f":"MAX(TREND(G87:G88,$B87:$B88,$B121),0)","v":0},{"$f":"MAX(TREND(H87:H88,$B87:$B88,$B121),0)","v":0},null,null,{"$f":"MAX(TREND(K87:K88,B87:B88,B121),0)","v":0},{"$f":"MAX(TREND(L87:L88,B87:B88,B121),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,C121*E121/G121,K121/G121),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D121*F121/H121,L121/H121),0)","v":0},{"$f":"MAX(TREND(O87:O88,$B87:$B88,$B121),0)","v":0},{"$f":"MAX(TREND(P87:P88,$B87:$B88,$B121),0)","v":0},{"$f":"TREND(Q87:Q88,$B87:$B88,$B121)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M121*(I121*ValTimeTruck+(1-I121)*ValTimeAuto)-N121*(J121*ValTimeTruck+(1-J121)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M121)-N121)*ValTimeAuto)+O121-P121)*(H121-Q121)*0.5*(1+TTUprater)^($B121-YearCurrent))","v":0},0,0]
[null,32,{"$f":"MAX(TREND(C87:C88,B87:B88,B122),0)","v":0},{"$f":"MAX(TREND(D87:D88,B87:B88,B122),0)","v":0},null,null,{"$f":"MAX(TREND(G87:G88,$B87:$B88,$B122),0)","v":0},{"$f":"MAX(TREND(H87:H88,$B87:$B88,$B122),0)","v":0},null,null,{"$f":"MAX(TREND(K87:K88,B87:B88,B122),0)","v":0},{"$f":"MAX(TREND(L87:L88,B87:B88,B122),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,C122*E122/G122,K122/G122),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D122*F122/H122,L122/H122),0)","v":0},{"$f":"MAX(TREND(O87:O88,$B87:$B88,$B122),0)","v":0},{"$f":"MAX(TREND(P87:P88,$B87:$B88,$B122),0)","v":0},{"$f":"TREND(Q87:Q88,$B87:$B88,$B122)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M122*(I122*ValTimeTruck+(1-I122)*ValTimeAuto)-N122*(J122*ValTimeTruck+(1-J122)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M122)-N122)*ValTimeAuto)+O122-P122)*(H122-Q122)*0.5*(1+TTUprater)^($B122-YearCurrent))","v":0},0,0]
[null,33,{"$f":"MAX(TREND(C87:C88,B87:B88,B123),0)","v":0},{"$f":"MAX(TREND(D87:D88,B87:B88,B123),0)","v":0},null,null,{"$f":"MAX(TREND(G87:G88,$B87:$B88,$B123),0)","v":0},{"$f":"MAX(TREND(H87:H88,$B87:$B88,$B123),0)","v":0},null,null,{"$f":"MAX(TREND(K87:K88,B87:B88,B123),0)","v":0},{"$f":"MAX(TREND(L87:L88,B87:B88,B123),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,C123*E123/G123,K123/G123),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D123*F123/H123,L123/H123),0)","v":0},{"$f":"MAX(TREND(O87:O88,$B87:$B88,$B123),0)","v":0},{"$f":"MAX(TREND(P87:P88,$B87:$B88,$B123),0)","v":0},{"$f":"TREND(Q87:Q88,$B87:$B88,$B123)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M123*(I123*ValTimeTruck+(1-I123)*ValTimeAuto)-N123*(J123*ValTimeTruck+(1-J123)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M123)-N123)*ValTimeAuto)+O123-P123)*(H123-Q123)*0.5*(1+TTUprater)^($B123-YearCurrent))","v":0},0,0]
[null,34,{"$f":"MAX(TREND(C87:C88,B87:B88,B124),0)","v":0},{"$f":"MAX(TREND(D87:D88,B87:B88,B124),0)","v":0},null,null,{"$f":"MAX(TREND(G87:G88,$B87:$B88,$B124),0)","v":0},{"$f":"MAX(TREND(H87:H88,$B87:$B88,$B124),0)","v":0},null,null,{"$f":"MAX(TREND(K87:K88,B87:B88,B124),0)","v":0},{"$f":"MAX(TREND(L87:L88,B87:B88,B124),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,C124*E124/G124,K124/G124),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D124*F124/H124,L124/H124),0)","v":0},{"$f":"MAX(TREND(O87:O88,$B87:$B88,$B124),0)","v":0},{"$f":"MAX(TREND(P87:P88,$B87:$B88,$B124),0)","v":0},{"$f":"TREND(Q87:Q88,$B87:$B88,$B124)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M124*(I124*ValTimeTruck+(1-I124)*ValTimeAuto)-N124*(J124*ValTimeTruck+(1-J124)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M124)-N124)*ValTimeAuto)+O124-P124)*(H124-Q124)*0.5*(1+TTUprater)^($B124-YearCurrent))","v":0},0,0]
[null,35,{"$f":"MAX(TREND(C87:C88,B87:B88,B125),0)","v":0},{"$f":"MAX(TREND(D87:D88,B87:B88,B125),0)","v":0},null,null,{"$f":"MAX(TREND(G87:G88,$B87:$B88,$B125),0)","v":0},{"$f":"MAX(TREND(H87:H88,$B87:$B88,$B125),0)","v":0},null,null,{"$f":"MAX(TREND(K87:K88,B87:B88,B125),0)","v":0},{"$f":"MAX(TREND(L87:L88,B87:B88,B125),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,C125*E125/G125,K125/G125),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D125*F125/H125,L125/H125),0)","v":0},{"$f":"MAX(TREND(O87:O88,$B87:$B88,$B125),0)","v":0},{"$f":"MAX(TREND(P87:P88,$B87:$B88,$B125),0)","v":0},{"$f":"TREND(Q87:Q88,$B87:$B88,$B125)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M125*(I125*ValTimeTruck+(1-I125)*ValTimeAuto)-N125*(J125*ValTimeTruck+(1-J125)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M125)-N125)*ValTimeAuto)+O125-P125)*(H125-Q125)*0.5*(1+TTUprater)^($B125-YearCurrent))","v":0},0,0]
[null,36,{"$f":"MAX(TREND(C87:C88,B87:B88,B126),0)","v":0},{"$f":"MAX(TREND(D87:D88,B87:B88,B126),0)","v":0},null,null,{"$f":"MAX(TREND(G87:G88,$B87:$B88,$B126),0)","v":0},{"$f":"MAX(TREND(H87:H88,$B87:$B88,$B126),0)","v":0},null,null,{"$f":"MAX(TREND(K87:K88,B87:B88,B126),0)","v":0},{"$f":"MAX(TREND(L87:L88,B87:B88,B126),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,C126*E126/G126,K126/G126),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D126*F126/H126,L126/H126),0)","v":0},{"$f":"MAX(TREND(O87:O88,$B87:$B88,$B126),0)","v":0},{"$f":"MAX(TREND(P87:P88,$B87:$B88,$B126),0)","v":0},{"$f":"TREND(Q87:Q88,$B87:$B88,$B126)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M126*(I126*ValTimeTruck+(1-I126)*ValTimeAuto)-N126*(J126*ValTimeTruck+(1-J126)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M126)-N126)*ValTimeAuto)+O126-P126)*(H126-Q126)*0.5*(1+TTUprater)^($B126-YearCurrent))","v":0},0,0]
[null,37,{"$f":"MAX(TREND(C87:C88,B87:B88,B127),0)","v":0},{"$f":"MAX(TREND(D87:D88,B87:B88,B127),0)","v":0},null,null,{"$f":"MAX(TREND(G87:G88,$B87:$B88,$B127),0)","v":0},{"$f":"MAX(TREND(H87:H88,$B87:$B88,$B127),0)","v":0},null,null,{"$f":"MAX(TREND(K87:K88,B87:B88,B127),0)","v":0},{"$f":"MAX(TREND(L87:L88,B87:B88,B127),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,C127*E127/G127,K127/G127),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D127*F127/H127,L127/H127),0)","v":0},{"$f":"MAX(TREND(O87:O88,$B87:$B88,$B127),0)","v":0},{"$f":"MAX(TREND(P87:P88,$B87:$B88,$B127),0)","v":0},{"$f":"TREND(Q87:Q88,$B87:$B88,$B127)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M127*(I127*ValTimeTruck+(1-I127)*ValTimeAuto)-N127*(J127*ValTimeTruck+(1-J127)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M127)-N127)*ValTimeAuto)+O127-P127)*(H127-Q127)*0.5*(1+TTUprater)^($B127-YearCurrent))","v":0},0,0]
[null,38,{"$f":"MAX(TREND(C87:C88,B87:B88,B128),0)","v":0},{"$f":"MAX(TREND(D87:D88,B87:B88,B128),0)","v":0},null,null,{"$f":"MAX(TREND(G87:G88,$B87:$B88,$B128),0)","v":0},{"$f":"MAX(TREND(H87:H88,$B87:$B88,$B128),0)","v":0},null,null,{"$f":"MAX(TREND(K87:K88,B87:B88,B128),0)","v":0},{"$f":"MAX(TREND(L87:L88,B87:B88,B128),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,C128*E128/G128,K128/G128),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D128*F128/H128,L128/H128),0)","v":0},{"$f":"MAX(TREND(O87:O88,$B87:$B88,$B128),0)","v":0},{"$f":"MAX(TREND(P87:P88,$B87:$B88,$B128),0)","v":0},{"$f":"TREND(Q87:Q88,$B87:$B88,$B128)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M128*(I128*ValTimeTruck+(1-I128)*ValTimeAuto)-N128*(J128*ValTimeTruck+(1-J128)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M128)-N128)*ValTimeAuto)+O128-P128)*(H128-Q128)*0.5*(1+TTUprater)^($B128-YearCurrent))","v":0},0,0]
[null,39,{"$f":"MAX(TREND(C87:C88,B87:B88,B129),0)","v":0},{"$f":"MAX(TREND(D87:D88,B87:B88,B129),0)","v":0},null,null,{"$f":"MAX(TREND(G87:G88,$B87:$B88,$B129),0)","v":0},{"$f":"MAX(TREND(H87:H88,$B87:$B88,$B129),0)","v":0},null,null,{"$f":"MAX(TREND(K87:K88,B87:B88,B129),0)","v":0},{"$f":"MAX(TREND(L87:L88,B87:B88,B129),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,C129*E129/G129,K129/G129),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D129*F129/H129,L129/H129),0)","v":0},{"$f":"MAX(TREND(O87:O88,$B87:$B88,$B129),0)","v":0},{"$f":"MAX(TREND(P87:P88,$B87:$B88,$B129),0)","v":0},{"$f":"TREND(Q87:Q88,$B87:$B88,$B129)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M129*(I129*ValTimeTruck+(1-I129)*ValTimeAuto)-N129*(J129*ValTimeTruck+(1-J129)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M129)-N129)*ValTimeAuto)+O129-P129)*(H129-Q129)*0.5*(1+TTUprater)^($B129-YearCurrent))","v":0},0,0]
[null,40,{"$f":"MAX(TREND(C87:C88,B87:B88,B130),0)","v":0},{"$f":"MAX(TREND(D87:D88,B87:B88,B130),0)","v":0},null,null,{"$f":"MAX(TREND(G87:G88,$B87:$B88,$B130),0)","v":0},{"$f":"MAX(TREND(H87:H88,$B87:$B88,$B130),0)","v":0},null,null,{"$f":"MAX(TREND(K87:K88,B87:B88,B130),0)","v":0},{"$f":"MAX(TREND(L87:L88,B87:B88,B130),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,C130*E130/G130,K130/G130),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D130*F130/H130,L130/H130),0)","v":0},{"$f":"MAX(TREND(O87:O88,$B87:$B88,$B130),0)","v":0},{"$f":"MAX(TREND(P87:P88,$B87:$B88,$B130),0)","v":0},{"$f":"TREND(Q87:Q88,$B87:$B88,$B130)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M130*(I130*ValTimeTruck+(1-I130)*ValTimeAuto)-N130*(J130*ValTimeTruck+(1-J130)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M130)-N130)*ValTimeAuto)+O130-P130)*(H130-Q130)*0.5*(1+TTUprater)^($B130-YearCurrent))","v":0},0,0]
[null,41,{"$f":"MAX(TREND(C87:C88,B87:B88,B131),0)","v":0},{"$f":"MAX(TREND(D87:D88,B87:B88,B131),0)","v":0},null,null,{"$f":"MAX(TREND(G87:G88,$B87:$B88,$B131),0)","v":0},{"$f":"MAX(TREND(H87:H88,$B87:$B88,$B131),0)","v":0},null,null,{"$f":"MAX(TREND(K87:K88,B87:B88,B131),0)","v":0},{"$f":"MAX(TREND(L87:L88,B87:B88,B131),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,C131*E131/G131,K131/G131),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D131*F131/H131,L131/H131),0)","v":0},{"$f":"MAX(TREND(O87:O88,$B87:$B88,$B131),0)","v":0},{"$f":"MAX(TREND(P87:P88,$B87:$B88,$B131),0)","v":0},{"$f":"TREND(Q87:Q88,$B87:$B88,$B131)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M131*(I131*ValTimeTruck+(1-I131)*ValTimeAuto)-N131*(J131*ValTimeTruck+(1-J131)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M131)-N131)*ValTimeAuto)+O131-P131)*(H131-Q131)*0.5*(1+TTUprater)^($B131-YearCurrent))","v":0},0,0]
[null,42,{"$f":"MAX(TREND(C87:C88,B87:B88,B132),0)","v":0},{"$f":"MAX(TREND(D87:D88,B87:B88,B132),0)","v":0},null,null,{"$f":"MAX(TREND(G87:G88,$B87:$B88,$B132),0)","v":0},{"$f":"MAX(TREND(H87:H88,$B87:$B88,$B132),0)","v":0},null,null,{"$f":"MAX(TREND(K87:K88,B87:B88,B132),0)","v":0},{"$f":"MAX(TREND(L87:L88,B87:B88,B132),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,C132*E132/G132,K132/G132),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D132*F132/H132,L132/H132),0)","v":0},{"$f":"MAX(TREND(O87:O88,$B87:$B88,$B132),0)","v":0},{"$f":"MAX(TREND(P87:P88,$B87:$B88,$B132),0)","v":0},{"$f":"TREND(Q87:Q88,$B87:$B88,$B132)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M132*(I132*ValTimeTruck+(1-I132)*ValTimeAuto)-N132*(J132*ValTimeTruck+(1-J132)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M132)-N132)*ValTimeAuto)+O132-P132)*(H132-Q132)*0.5*(1+TTUprater)^($B132-YearCurrent))","v":0},0,0]
[null,43,{"$f":"MAX(TREND(C87:C88,B87:B88,B133),0)","v":0},{"$f":"MAX(TREND(D87:D88,B87:B88,B133),0)","v":0},null,null,{"$f":"MAX(TREND(G87:G88,$B87:$B88,$B133),0)","v":0},{"$f":"MAX(TREND(H87:H88,$B87:$B88,$B133),0)","v":0},null,null,{"$f":"MAX(TREND(K87:K88,B87:B88,B133),0)","v":0},{"$f":"MAX(TREND(L87:L88,B87:B88,B133),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,C133*E133/G133,K133/G133),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D133*F133/H133,L133/H133),0)","v":0},{"$f":"MAX(TREND(O87:O88,$B87:$B88,$B133),0)","v":0},{"$f":"MAX(TREND(P87:P88,$B87:$B88,$B133),0)","v":0},{"$f":"TREND(Q87:Q88,$B87:$B88,$B133)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M133*(I133*ValTimeTruck+(1-I133)*ValTimeAuto)-N133*(J133*ValTimeTruck+(1-J133)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M133)-N133)*ValTimeAuto)+O133-P133)*(H133-Q133)*0.5*(1+TTUprater)^($B133-YearCurrent))","v":0},0,0]
[null,44,{"$f":"MAX(TREND(C87:C88,B87:B88,B134),0)","v":0},{"$f":"MAX(TREND(D87:D88,B87:B88,B134),0)","v":0},null,null,{"$f":"MAX(TREND(G87:G88,$B87:$B88,$B134),0)","v":0},{"$f":"MAX(TREND(H87:H88,$B87:$B88,$B134),0)","v":0},null,null,{"$f":"MAX(TREND(K87:K88,B87:B88,B134),0)","v":0},{"$f":"MAX(TREND(L87:L88,B87:B88,B134),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,C134*E134/G134,K134/G134),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D134*F134/H134,L134/H134),0)","v":0},{"$f":"MAX(TREND(O87:O88,$B87:$B88,$B134),0)","v":0},{"$f":"MAX(TREND(P87:P88,$B87:$B88,$B134),0)","v":0},{"$f":"TREND(Q87:Q88,$B87:$B88,$B134)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M134*(I134*ValTimeTruck+(1-I134)*ValTimeAuto)-N134*(J134*ValTimeTruck+(1-J134)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M134)-N134)*ValTimeAuto)+O134-P134)*(H134-Q134)*0.5*(1+TTUprater)^($B134-YearCurrent))","v":0},0,0]
[null,45,{"$f":"MAX(TREND(C87:C88,B87:B88,B135),0)","v":0},{"$f":"MAX(TREND(D87:D88,B87:B88,B135),0)","v":0},null,null,{"$f":"MAX(TREND(G87:G88,$B87:$B88,$B135),0)","v":0},{"$f":"MAX(TREND(H87:H88,$B87:$B88,$B135),0)","v":0},null,null,{"$f":"MAX(TREND(K87:K88,B87:B88,B135),0)","v":0},{"$f":"MAX(TREND(L87:L88,B87:B88,B135),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,C135*E135/G135,K135/G135),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D135*F135/H135,L135/H135),0)","v":0},{"$f":"MAX(TREND(O87:O88,$B87:$B88,$B135),0)","v":0},{"$f":"MAX(TREND(P87:P88,$B87:$B88,$B135),0)","v":0},{"$f":"TREND(Q87:Q88,$B87:$B88,$B135)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M135*(I135*ValTimeTruck+(1-I135)*ValTimeAuto)-N135*(J135*ValTimeTruck+(1-J135)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M135)-N135)*ValTimeAuto)+O135-P135)*(H135-Q135)*0.5*(1+TTUprater)^($B135-YearCurrent))","v":0},0,0]
[null,46,{"$f":"MAX(TREND(C87:C88,B87:B88,B136),0)","v":0},{"$f":"MAX(TREND(D87:D88,B87:B88,B136),0)","v":0},null,null,{"$f":"MAX(TREND(G87:G88,$B87:$B88,$B136),0)","v":0},{"$f":"MAX(TREND(H87:H88,$B87:$B88,$B136),0)","v":0},null,null,{"$f":"MAX(TREND(K87:K88,B87:B88,B136),0)","v":0},{"$f":"MAX(TREND(L87:L88,B87:B88,B136),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,C136*E136/G136,K136/G136),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D136*F136/H136,L136/H136),0)","v":0},{"$f":"MAX(TREND(O87:O88,$B87:$B88,$B136),0)","v":0},{"$f":"MAX(TREND(P87:P88,$B87:$B88,$B136),0)","v":0},{"$f":"TREND(Q87:Q88,$B87:$B88,$B136)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M136*(I136*ValTimeTruck+(1-I136)*ValTimeAuto)-N136*(J136*ValTimeTruck+(1-J136)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M136)-N136)*ValTimeAuto)+O136-P136)*(H136-Q136)*0.5*(1+TTUprater)^($B136-YearCurrent))","v":0},0,0]
[null,47,{"$f":"MAX(TREND(C87:C88,B87:B88,B137),0)","v":0},{"$f":"MAX(TREND(D87:D88,B87:B88,B137),0)","v":0},null,null,{"$f":"MAX(TREND(G87:G88,$B87:$B88,$B137),0)","v":0},{"$f":"MAX(TREND(H87:H88,$B87:$B88,$B137),0)","v":0},null,null,{"$f":"MAX(TREND(K87:K88,B87:B88,B137),0)","v":0},{"$f":"MAX(TREND(L87:L88,B87:B88,B137),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,C137*E137/G137,K137/G137),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D137*F137/H137,L137/H137),0)","v":0},{"$f":"MAX(TREND(O87:O88,$B87:$B88,$B137),0)","v":0},{"$f":"MAX(TREND(P87:P88,$B87:$B88,$B137),0)","v":0},{"$f":"TREND(Q87:Q88,$B87:$B88,$B137)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M137*(I137*ValTimeTruck+(1-I137)*ValTimeAuto)-N137*(J137*ValTimeTruck+(1-J137)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M137)-N137)*ValTimeAuto)+O137-P137)*(H137-Q137)*0.5*(1+TTUprater)^($B137-YearCurrent))","v":0},0,0]
[null,48,{"$f":"MAX(TREND(C87:C88,B87:B88,B138),0)","v":0},{"$f":"MAX(TREND(D87:D88,B87:B88,B138),0)","v":0},null,null,{"$f":"MAX(TREND(G87:G88,$B87:$B88,$B138),0)","v":0},{"$f":"MAX(TREND(H87:H88,$B87:$B88,$B138),0)","v":0},null,null,{"$f":"MAX(TREND(K87:K88,B87:B88,B138),0)","v":0},{"$f":"MAX(TREND(L87:L88,B87:B88,B138),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,C138*E138/G138,K138/G138),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D138*F138/H138,L138/H138),0)","v":0},{"$f":"MAX(TREND(O87:O88,$B87:$B88,$B138),0)","v":0},{"$f":"MAX(TREND(P87:P88,$B87:$B88,$B138),0)","v":0},{"$f":"TREND(Q87:Q88,$B87:$B88,$B138)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M138*(I138*ValTimeTruck+(1-I138)*ValTimeAuto)-N138*(J138*ValTimeTruck+(1-J138)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M138)-N138)*ValTimeAuto)+O138-P138)*(H138-Q138)*0.5*(1+TTUprater)^($B138-YearCurrent))","v":0},0,0]
[null,49,{"$f":"MAX(TREND(C87:C88,B87:B88,B139),0)","v":0},{"$f":"MAX(TREND(D87:D88,B87:B88,B139),0)","v":0},null,null,{"$f":"MAX(TREND(G87:G88,$B87:$B88,$B139),0)","v":0},{"$f":"MAX(TREND(H87:H88,$B87:$B88,$B139),0)","v":0},null,null,{"$f":"MAX(TREND(K87:K88,B87:B88,B139),0)","v":0},{"$f":"MAX(TREND(L87:L88,B87:B88,B139),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,C139*E139/G139,K139/G139),0)","v":0},{"$f":"IFERROR(IF(B81=Hwy,D139*F139/H139,L139/H139),0)","v":0},{"$f":"MAX(TREND(O87:O88,$B87:$B88,$B139),0)","v":0},{"$f":"MAX(TREND(P87:P88,$B87:$B88,$B139),0)","v":0},{"$f":"TREND(Q87:Q88,$B87:$B88,$B139)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B81=Hwy,M139*(I139*ValTimeTruck+(1-I139)*ValTimeAuto)-N139*(J139*ValTimeTruck+(1-J139)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B81,$O$277:$O$280,0),6)),M139)-N139)*ValTimeAuto)+O139-P139)*(H139-Q139)*0.5*(1+TTUprater)^($B139-YearCurrent))","v":0},0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T90:T139)","v":0}]
[]
[]
[3,{"$f":"PARAMETERS!$J$11","v":"Light Rail"}]
[]
[null,null,"TOTAL VHT",null,"AVERAGE VEH OCC",null,{"$f":"IF(B144=Hwy,\"TOTAL VEHICLE TRIPS\",\"TOTAL PERSON TRIPS\")","v":"TOTAL PERSON TRIPS"},null,"PERCENT TRUCKS",null,"TOTAL PHT",null,"AVERAGE TRAVEL TIME",null,"OUT OF POCKET COST",null,{"$f":"IF(B144=Hwy,\"TOTAL VEHICLE TRIPS\",\"TOTAL PERSON TRIPS\")","v":"TOTAL PERSON TRIPS"},"CONSUMER SURPLUS BENEFIT"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"   (%)",null,"(per-hours/yr)",null,"       (hours/trip)",null,"($/trip)",null,"(trips/yr)","($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjusted (no induced)","New","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Build","(Induced)","Dollars","Value"]
[null,{"$f":"YearFirst","v":2020},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B144,INDEX(ModelData1NB,,3))*AnnualFactor","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B144,INDEX(ModelData1B,,3))*AnnualFactor","v":0},null,null,{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B144,INDEX(ModelData1NB,,1))*AnnualFactor","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B144,INDEX(ModelData1B,,1))*AnnualFactor","v":0},null,null,{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B144,INDEX(ModelData1NB,,5))*AnnualFactor","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B144,INDEX(ModelData1B,,5))*AnnualFactor","v":0},{"$f":"IFERROR(IF(B144=Hwy,C150*E150/G150,K150/G150),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D150*F150/H150,L150/H150),0)","v":0},{"$f":"IF(E150=0,0,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B144),INDEX(ModelData1NB,,6),INDEX(ModelData1NB,,1))/IF(SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B144),INDEX(ModelData1NB,,1))=0,1,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B144),INDEX(ModelData1NB,,1))))","v":0},{"$f":"IF(F150=0,0,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B144),INDEX(ModelData1B,,6),INDEX(ModelData1B,,1))/IF(SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B144),INDEX(ModelData1B,,1))=0,1,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B144),INDEX(ModelData1B,,1))))","v":0},{"$f":"IFERROR($H150-SUMIF('Consumer Surplus'!$C$277:$C$280,B144,'Consumer Surplus'!$G$277:$G$280),0)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M150*(I150*ValTimeTruck+(1-I150)*ValTimeAuto)-N150*(J150*ValTimeTruck+(1-J150)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M150)-N150)*ValTimeAuto)+O150-P150)*(H150-Q150)*0.5*(1+TTUprater)^($B150-YearCurrent))","v":0},{"$f":"SUM(R150:R150)","v":0},{"$f":"S150/(1+DiscRate)^(B150-YearCurrent)","v":0}]
[null,{"$f":"YearLast","v":2040},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B144,INDEX(ModelData20NB,,3))*AnnualFactor","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B144,INDEX(ModelData20B,,3))*AnnualFactor","v":0},null,null,{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B144,INDEX(ModelData20NB,,1))*AnnualFactor","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B144,INDEX(ModelData20B,,1))*AnnualFactor","v":0},null,null,{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B144,INDEX(ModelData20NB,,5))*AnnualFactor","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B144,INDEX(ModelData20B,,5))*AnnualFactor","v":0},{"$f":"IFERROR(IF(B144=Hwy,C151*E151/G151,K151/G151),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D151*F151/H151,L151/H151),0)","v":0},{"$f":"IF(E151=0,0,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B144),INDEX(ModelData20NB,,6),INDEX(ModelData20NB,,1))/IF(SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B144),INDEX(ModelData20NB,,1))=0,1,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B144),INDEX(ModelData20NB,,1))))","v":0},{"$f":"IF(F151=0,0,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B144),INDEX(ModelData20B,,6),INDEX(ModelData20B,,1))/IF(SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B144),INDEX(ModelData20B,,1))=0,1,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B144),INDEX(ModelData20B,,1))))","v":0},{"$f":"IFERROR($H151-SUMIF('Consumer Surplus'!$C$277:$C$280,B144,'Consumer Surplus'!$K$277:$K$280),0)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M151*(I151*ValTimeTruck+(1-I151)*ValTimeAuto)-N151*(J151*ValTimeTruck+(1-J151)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),9)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),9)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),9)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),8)),M151)-N151)*ValTimeAuto)+O151-P151)*(H151-Q151)*0.5*(1+TTUprater)^($B151-YearCurrent))","v":0},{"$f":"SUM(R151:R151)","v":0},{"$f":"S151/(1+DiscRate)^(B151-YearCurrent)","v":0}]
[]
[null,{"$f":"YearOpen","v":0},{"$f":"MAX(TREND(C150:C151,B150:B151,B153),0)","v":0},{"$f":"MAX(TREND(D150:D151,B150:B151,B153),0)","v":0},null,null,{"$f":"MAX(TREND(G150:G151,$B150:$B151,$B153),0)","v":0},{"$f":"MAX(TREND(H150:H151,$B150:$B151,$B153),0)","v":0},null,null,{"$f":"MAX(TREND(K150:K151,B150:B151,B153),0)","v":0},{"$f":"MAX(TREND(L150:L151,B150:B151,B153),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,C153*E153/G153,K153/G153),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D153*F153/H153,L153/H153),0)","v":0},{"$f":"MAX(TREND(O150:O151,$B150:$B151,$B153),0)","v":0},{"$f":"MAX(TREND(P150:P151,$B150:$B151,$B153),0)","v":0},{"$f":"TREND(Q150:Q151,$B150:$B151,$B153)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M153*(I153*ValTimeTruck+(1-I153)*ValTimeAuto)-N153*(J153*ValTimeTruck+(1-J153)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M153)-N153)*ValTimeAuto)+O153-P153)*(H153-Q153)*0.5*(1+TTUprater)^($B153-YearCurrent))","v":0},{"$f":"SUM(R153:R153)","v":0},{"$f":"S153/(1+DiscRate)^(B153-YearCurrent)","v":0}]
[null,{"$f":"B153+1","v":1},{"$f":"MAX(TREND(C150:C151,B150:B151,B154),0)","v":0},{"$f":"MAX(TREND(D150:D151,B150:B151,B154),0)","v":0},null,null,{"$f":"MAX(TREND(G150:G151,$B150:$B151,$B154),0)","v":0},{"$f":"MAX(TREND(H150:H151,$B150:$B151,$B154),0)","v":0},null,null,{"$f":"MAX(TREND(K150:K151,B150:B151,B154),0)","v":0},{"$f":"MAX(TREND(L150:L151,B150:B151,B154),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,C154*E154/G154,K154/G154),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D154*F154/H154,L154/H154),0)","v":0},{"$f":"MAX(TREND(O150:O151,$B150:$B151,$B154),0)","v":0},{"$f":"MAX(TREND(P150:P151,$B150:$B151,$B154),0)","v":0},{"$f":"TREND(Q150:Q151,$B150:$B151,$B154)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M154*(I154*ValTimeTruck+(1-I154)*ValTimeAuto)-N154*(J154*ValTimeTruck+(1-J154)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M154)-N154)*ValTimeAuto)+O154-P154)*(H154-Q154)*0.5*(1+TTUprater)^($B154-YearCurrent))","v":0},0,0]
[null,{"$f":"B154+1","v":2},{"$f":"MAX(TREND(C150:C151,B150:B151,B155),0)","v":0},{"$f":"MAX(TREND(D150:D151,B150:B151,B155),0)","v":0},null,null,{"$f":"MAX(TREND(G150:G151,$B150:$B151,$B155),0)","v":0},{"$f":"MAX(TREND(H150:H151,$B150:$B151,$B155),0)","v":0},null,null,{"$f":"MAX(TREND(K150:K151,B150:B151,B155),0)","v":0},{"$f":"MAX(TREND(L150:L151,B150:B151,B155),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,C155*E155/G155,K155/G155),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D155*F155/H155,L155/H155),0)","v":0},{"$f":"MAX(TREND(O150:O151,$B150:$B151,$B155),0)","v":0},{"$f":"MAX(TREND(P150:P151,$B150:$B151,$B155),0)","v":0},{"$f":"TREND(Q150:Q151,$B150:$B151,$B155)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M155*(I155*ValTimeTruck+(1-I155)*ValTimeAuto)-N155*(J155*ValTimeTruck+(1-J155)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M155)-N155)*ValTimeAuto)+O155-P155)*(H155-Q155)*0.5*(1+TTUprater)^($B155-YearCurrent))","v":0},0,0]
[null,3,{"$f":"MAX(TREND(C150:C151,B150:B151,B156),0)","v":0},{"$f":"MAX(TREND(D150:D151,B150:B151,B156),0)","v":0},null,null,{"$f":"MAX(TREND(G150:G151,$B150:$B151,$B156),0)","v":0},{"$f":"MAX(TREND(H150:H151,$B150:$B151,$B156),0)","v":0},null,null,{"$f":"MAX(TREND(K150:K151,B150:B151,B156),0)","v":0},{"$f":"MAX(TREND(L150:L151,B150:B151,B156),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,C156*E156/G156,K156/G156),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D156*F156/H156,L156/H156),0)","v":0},{"$f":"MAX(TREND(O150:O151,$B150:$B151,$B156),0)","v":0},{"$f":"MAX(TREND(P150:P151,$B150:$B151,$B156),0)","v":0},{"$f":"TREND(Q150:Q151,$B150:$B151,$B156)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M156*(I156*ValTimeTruck+(1-I156)*ValTimeAuto)-N156*(J156*ValTimeTruck+(1-J156)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M156)-N156)*ValTimeAuto)+O156-P156)*(H156-Q156)*0.5*(1+TTUprater)^($B156-YearCurrent))","v":0},0,0]
[null,4,{"$f":"MAX(TREND(C150:C151,B150:B151,B157),0)","v":0},{"$f":"MAX(TREND(D150:D151,B150:B151,B157),0)","v":0},null,null,{"$f":"MAX(TREND(G150:G151,$B150:$B151,$B157),0)","v":0},{"$f":"MAX(TREND(H150:H151,$B150:$B151,$B157),0)","v":0},null,null,{"$f":"MAX(TREND(K150:K151,B150:B151,B157),0)","v":0},{"$f":"MAX(TREND(L150:L151,B150:B151,B157),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,C157*E157/G157,K157/G157),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D157*F157/H157,L157/H157),0)","v":0},{"$f":"MAX(TREND(O150:O151,$B150:$B151,$B157),0)","v":0},{"$f":"MAX(TREND(P150:P151,$B150:$B151,$B157),0)","v":0},{"$f":"TREND(Q150:Q151,$B150:$B151,$B157)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M157*(I157*ValTimeTruck+(1-I157)*ValTimeAuto)-N157*(J157*ValTimeTruck+(1-J157)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M157)-N157)*ValTimeAuto)+O157-P157)*(H157-Q157)*0.5*(1+TTUprater)^($B157-YearCurrent))","v":0},0,0]
[null,5,{"$f":"MAX(TREND(C150:C151,B150:B151,B158),0)","v":0},{"$f":"MAX(TREND(D150:D151,B150:B151,B158),0)","v":0},null,null,{"$f":"MAX(TREND(G150:G151,$B150:$B151,$B158),0)","v":0},{"$f":"MAX(TREND(H150:H151,$B150:$B151,$B158),0)","v":0},null,null,{"$f":"MAX(TREND(K150:K151,B150:B151,B158),0)","v":0},{"$f":"MAX(TREND(L150:L151,B150:B151,B158),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,C158*E158/G158,K158/G158),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D158*F158/H158,L158/H158),0)","v":0},{"$f":"MAX(TREND(O150:O151,$B150:$B151,$B158),0)","v":0},{"$f":"MAX(TREND(P150:P151,$B150:$B151,$B158),0)","v":0},{"$f":"TREND(Q150:Q151,$B150:$B151,$B158)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M158*(I158*ValTimeTruck+(1-I158)*ValTimeAuto)-N158*(J158*ValTimeTruck+(1-J158)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M158)-N158)*ValTimeAuto)+O158-P158)*(H158-Q158)*0.5*(1+TTUprater)^($B158-YearCurrent))","v":0},0,0]
[null,6,{"$f":"MAX(TREND(C150:C151,B150:B151,B159),0)","v":0},{"$f":"MAX(TREND(D150:D151,B150:B151,B159),0)","v":0},null,null,{"$f":"MAX(TREND(G150:G151,$B150:$B151,$B159),0)","v":0},{"$f":"MAX(TREND(H150:H151,$B150:$B151,$B159),0)","v":0},null,null,{"$f":"MAX(TREND(K150:K151,B150:B151,B159),0)","v":0},{"$f":"MAX(TREND(L150:L151,B150:B151,B159),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,C159*E159/G159,K159/G159),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D159*F159/H159,L159/H159),0)","v":0},{"$f":"MAX(TREND(O150:O151,$B150:$B151,$B159),0)","v":0},{"$f":"MAX(TREND(P150:P151,$B150:$B151,$B159),0)","v":0},{"$f":"TREND(Q150:Q151,$B150:$B151,$B159)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M159*(I159*ValTimeTruck+(1-I159)*ValTimeAuto)-N159*(J159*ValTimeTruck+(1-J159)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M159)-N159)*ValTimeAuto)+O159-P159)*(H159-Q159)*0.5*(1+TTUprater)^($B159-YearCurrent))","v":0},0,0]
[null,7,{"$f":"MAX(TREND(C150:C151,B150:B151,B160),0)","v":0},{"$f":"MAX(TREND(D150:D151,B150:B151,B160),0)","v":0},null,null,{"$f":"MAX(TREND(G150:G151,$B150:$B151,$B160),0)","v":0},{"$f":"MAX(TREND(H150:H151,$B150:$B151,$B160),0)","v":0},null,null,{"$f":"MAX(TREND(K150:K151,B150:B151,B160),0)","v":0},{"$f":"MAX(TREND(L150:L151,B150:B151,B160),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,C160*E160/G160,K160/G160),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D160*F160/H160,L160/H160),0)","v":0},{"$f":"MAX(TREND(O150:O151,$B150:$B151,$B160),0)","v":0},{"$f":"MAX(TREND(P150:P151,$B150:$B151,$B160),0)","v":0},{"$f":"TREND(Q150:Q151,$B150:$B151,$B160)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M160*(I160*ValTimeTruck+(1-I160)*ValTimeAuto)-N160*(J160*ValTimeTruck+(1-J160)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M160)-N160)*ValTimeAuto)+O160-P160)*(H160-Q160)*0.5*(1+TTUprater)^($B160-YearCurrent))","v":0},0,0]
[null,8,{"$f":"MAX(TREND(C150:C151,B150:B151,B161),0)","v":0},{"$f":"MAX(TREND(D150:D151,B150:B151,B161),0)","v":0},null,null,{"$f":"MAX(TREND(G150:G151,$B150:$B151,$B161),0)","v":0},{"$f":"MAX(TREND(H150:H151,$B150:$B151,$B161),0)","v":0},null,null,{"$f":"MAX(TREND(K150:K151,B150:B151,B161),0)","v":0},{"$f":"MAX(TREND(L150:L151,B150:B151,B161),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,C161*E161/G161,K161/G161),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D161*F161/H161,L161/H161),0)","v":0},{"$f":"MAX(TREND(O150:O151,$B150:$B151,$B161),0)","v":0},{"$f":"MAX(TREND(P150:P151,$B150:$B151,$B161),0)","v":0},{"$f":"TREND(Q150:Q151,$B150:$B151,$B161)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M161*(I161*ValTimeTruck+(1-I161)*ValTimeAuto)-N161*(J161*ValTimeTruck+(1-J161)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M161)-N161)*ValTimeAuto)+O161-P161)*(H161-Q161)*0.5*(1+TTUprater)^($B161-YearCurrent))","v":0},0,0]
[null,9,{"$f":"MAX(TREND(C150:C151,B150:B151,B162),0)","v":0},{"$f":"MAX(TREND(D150:D151,B150:B151,B162),0)","v":0},null,null,{"$f":"MAX(TREND(G150:G151,$B150:$B151,$B162),0)","v":0},{"$f":"MAX(TREND(H150:H151,$B150:$B151,$B162),0)","v":0},null,null,{"$f":"MAX(TREND(K150:K151,B150:B151,B162),0)","v":0},{"$f":"MAX(TREND(L150:L151,B150:B151,B162),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,C162*E162/G162,K162/G162),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D162*F162/H162,L162/H162),0)","v":0},{"$f":"MAX(TREND(O150:O151,$B150:$B151,$B162),0)","v":0},{"$f":"MAX(TREND(P150:P151,$B150:$B151,$B162),0)","v":0},{"$f":"TREND(Q150:Q151,$B150:$B151,$B162)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M162*(I162*ValTimeTruck+(1-I162)*ValTimeAuto)-N162*(J162*ValTimeTruck+(1-J162)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M162)-N162)*ValTimeAuto)+O162-P162)*(H162-Q162)*0.5*(1+TTUprater)^($B162-YearCurrent))","v":0},0,0]
[null,10,{"$f":"MAX(TREND(C150:C151,B150:B151,B163),0)","v":0},{"$f":"MAX(TREND(D150:D151,B150:B151,B163),0)","v":0},null,null,{"$f":"MAX(TREND(G150:G151,$B150:$B151,$B163),0)","v":0},{"$f":"MAX(TREND(H150:H151,$B150:$B151,$B163),0)","v":0},null,null,{"$f":"MAX(TREND(K150:K151,B150:B151,B163),0)","v":0},{"$f":"MAX(TREND(L150:L151,B150:B151,B163),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,C163*E163/G163,K163/G163),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D163*F163/H163,L163/H163),0)","v":0},{"$f":"MAX(TREND(O150:O151,$B150:$B151,$B163),0)","v":0},{"$f":"MAX(TREND(P150:P151,$B150:$B151,$B163),0)","v":0},{"$f":"TREND(Q150:Q151,$B150:$B151,$B163)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M163*(I163*ValTimeTruck+(1-I163)*ValTimeAuto)-N163*(J163*ValTimeTruck+(1-J163)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M163)-N163)*ValTimeAuto)+O163-P163)*(H163-Q163)*0.5*(1+TTUprater)^($B163-YearCurrent))","v":0},0,0]
[null,11,{"$f":"MAX(TREND(C150:C151,B150:B151,B164),0)","v":0},{"$f":"MAX(TREND(D150:D151,B150:B151,B164),0)","v":0},null,null,{"$f":"MAX(TREND(G150:G151,$B150:$B151,$B164),0)","v":0},{"$f":"MAX(TREND(H150:H151,$B150:$B151,$B164),0)","v":0},null,null,{"$f":"MAX(TREND(K150:K151,B150:B151,B164),0)","v":0},{"$f":"MAX(TREND(L150:L151,B150:B151,B164),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,C164*E164/G164,K164/G164),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D164*F164/H164,L164/H164),0)","v":0},{"$f":"MAX(TREND(O150:O151,$B150:$B151,$B164),0)","v":0},{"$f":"MAX(TREND(P150:P151,$B150:$B151,$B164),0)","v":0},{"$f":"TREND(Q150:Q151,$B150:$B151,$B164)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M164*(I164*ValTimeTruck+(1-I164)*ValTimeAuto)-N164*(J164*ValTimeTruck+(1-J164)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M164)-N164)*ValTimeAuto)+O164-P164)*(H164-Q164)*0.5*(1+TTUprater)^($B164-YearCurrent))","v":0},0,0]
[null,12,{"$f":"MAX(TREND(C150:C151,B150:B151,B165),0)","v":0},{"$f":"MAX(TREND(D150:D151,B150:B151,B165),0)","v":0},null,null,{"$f":"MAX(TREND(G150:G151,$B150:$B151,$B165),0)","v":0},{"$f":"MAX(TREND(H150:H151,$B150:$B151,$B165),0)","v":0},null,null,{"$f":"MAX(TREND(K150:K151,B150:B151,B165),0)","v":0},{"$f":"MAX(TREND(L150:L151,B150:B151,B165),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,C165*E165/G165,K165/G165),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D165*F165/H165,L165/H165),0)","v":0},{"$f":"MAX(TREND(O150:O151,$B150:$B151,$B165),0)","v":0},{"$f":"MAX(TREND(P150:P151,$B150:$B151,$B165),0)","v":0},{"$f":"TREND(Q150:Q151,$B150:$B151,$B165)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M165*(I165*ValTimeTruck+(1-I165)*ValTimeAuto)-N165*(J165*ValTimeTruck+(1-J165)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M165)-N165)*ValTimeAuto)+O165-P165)*(H165-Q165)*0.5*(1+TTUprater)^($B165-YearCurrent))","v":0},0,0]
[null,13,{"$f":"MAX(TREND(C150:C151,B150:B151,B166),0)","v":0},{"$f":"MAX(TREND(D150:D151,B150:B151,B166),0)","v":0},null,null,{"$f":"MAX(TREND(G150:G151,$B150:$B151,$B166),0)","v":0},{"$f":"MAX(TREND(H150:H151,$B150:$B151,$B166),0)","v":0},null,null,{"$f":"MAX(TREND(K150:K151,B150:B151,B166),0)","v":0},{"$f":"MAX(TREND(L150:L151,B150:B151,B166),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,C166*E166/G166,K166/G166),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D166*F166/H166,L166/H166),0)","v":0},{"$f":"MAX(TREND(O150:O151,$B150:$B151,$B166),0)","v":0},{"$f":"MAX(TREND(P150:P151,$B150:$B151,$B166),0)","v":0},{"$f":"TREND(Q150:Q151,$B150:$B151,$B166)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M166*(I166*ValTimeTruck+(1-I166)*ValTimeAuto)-N166*(J166*ValTimeTruck+(1-J166)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M166)-N166)*ValTimeAuto)+O166-P166)*(H166-Q166)*0.5*(1+TTUprater)^($B166-YearCurrent))","v":0},0,0]
[null,14,{"$f":"MAX(TREND(C150:C151,B150:B151,B167),0)","v":0},{"$f":"MAX(TREND(D150:D151,B150:B151,B167),0)","v":0},null,null,{"$f":"MAX(TREND(G150:G151,$B150:$B151,$B167),0)","v":0},{"$f":"MAX(TREND(H150:H151,$B150:$B151,$B167),0)","v":0},null,null,{"$f":"MAX(TREND(K150:K151,B150:B151,B167),0)","v":0},{"$f":"MAX(TREND(L150:L151,B150:B151,B167),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,C167*E167/G167,K167/G167),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D167*F167/H167,L167/H167),0)","v":0},{"$f":"MAX(TREND(O150:O151,$B150:$B151,$B167),0)","v":0},{"$f":"MAX(TREND(P150:P151,$B150:$B151,$B167),0)","v":0},{"$f":"TREND(Q150:Q151,$B150:$B151,$B167)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M167*(I167*ValTimeTruck+(1-I167)*ValTimeAuto)-N167*(J167*ValTimeTruck+(1-J167)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M167)-N167)*ValTimeAuto)+O167-P167)*(H167-Q167)*0.5*(1+TTUprater)^($B167-YearCurrent))","v":0},0,0]
[null,15,{"$f":"MAX(TREND(C150:C151,B150:B151,B168),0)","v":0},{"$f":"MAX(TREND(D150:D151,B150:B151,B168),0)","v":0},null,null,{"$f":"MAX(TREND(G150:G151,$B150:$B151,$B168),0)","v":0},{"$f":"MAX(TREND(H150:H151,$B150:$B151,$B168),0)","v":0},null,null,{"$f":"MAX(TREND(K150:K151,B150:B151,B168),0)","v":0},{"$f":"MAX(TREND(L150:L151,B150:B151,B168),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,C168*E168/G168,K168/G168),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D168*F168/H168,L168/H168),0)","v":0},{"$f":"MAX(TREND(O150:O151,$B150:$B151,$B168),0)","v":0},{"$f":"MAX(TREND(P150:P151,$B150:$B151,$B168),0)","v":0},{"$f":"TREND(Q150:Q151,$B150:$B151,$B168)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M168*(I168*ValTimeTruck+(1-I168)*ValTimeAuto)-N168*(J168*ValTimeTruck+(1-J168)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M168)-N168)*ValTimeAuto)+O168-P168)*(H168-Q168)*0.5*(1+TTUprater)^($B168-YearCurrent))","v":0},0,0]
[null,16,{"$f":"MAX(TREND(C150:C151,B150:B151,B169),0)","v":0},{"$f":"MAX(TREND(D150:D151,B150:B151,B169),0)","v":0},null,null,{"$f":"MAX(TREND(G150:G151,$B150:$B151,$B169),0)","v":0},{"$f":"MAX(TREND(H150:H151,$B150:$B151,$B169),0)","v":0},null,null,{"$f":"MAX(TREND(K150:K151,B150:B151,B169),0)","v":0},{"$f":"MAX(TREND(L150:L151,B150:B151,B169),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,C169*E169/G169,K169/G169),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D169*F169/H169,L169/H169),0)","v":0},{"$f":"MAX(TREND(O150:O151,$B150:$B151,$B169),0)","v":0},{"$f":"MAX(TREND(P150:P151,$B150:$B151,$B169),0)","v":0},{"$f":"TREND(Q150:Q151,$B150:$B151,$B169)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M169*(I169*ValTimeTruck+(1-I169)*ValTimeAuto)-N169*(J169*ValTimeTruck+(1-J169)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M169)-N169)*ValTimeAuto)+O169-P169)*(H169-Q169)*0.5*(1+TTUprater)^($B169-YearCurrent))","v":0},0,0]
[null,17,{"$f":"MAX(TREND(C150:C151,B150:B151,B170),0)","v":0},{"$f":"MAX(TREND(D150:D151,B150:B151,B170),0)","v":0},null,null,{"$f":"MAX(TREND(G150:G151,$B150:$B151,$B170),0)","v":0},{"$f":"MAX(TREND(H150:H151,$B150:$B151,$B170),0)","v":0},null,null,{"$f":"MAX(TREND(K150:K151,B150:B151,B170),0)","v":0},{"$f":"MAX(TREND(L150:L151,B150:B151,B170),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,C170*E170/G170,K170/G170),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D170*F170/H170,L170/H170),0)","v":0},{"$f":"MAX(TREND(O150:O151,$B150:$B151,$B170),0)","v":0},{"$f":"MAX(TREND(P150:P151,$B150:$B151,$B170),0)","v":0},{"$f":"TREND(Q150:Q151,$B150:$B151,$B170)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M170*(I170*ValTimeTruck+(1-I170)*ValTimeAuto)-N170*(J170*ValTimeTruck+(1-J170)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M170)-N170)*ValTimeAuto)+O170-P170)*(H170-Q170)*0.5*(1+TTUprater)^($B170-YearCurrent))","v":0},0,0]
[null,18,{"$f":"MAX(TREND(C150:C151,B150:B151,B171),0)","v":0},{"$f":"MAX(TREND(D150:D151,B150:B151,B171),0)","v":0},null,null,{"$f":"MAX(TREND(G150:G151,$B150:$B151,$B171),0)","v":0},{"$f":"MAX(TREND(H150:H151,$B150:$B151,$B171),0)","v":0},null,null,{"$f":"MAX(TREND(K150:K151,B150:B151,B171),0)","v":0},{"$f":"MAX(TREND(L150:L151,B150:B151,B171),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,C171*E171/G171,K171/G171),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D171*F171/H171,L171/H171),0)","v":0},{"$f":"MAX(TREND(O150:O151,$B150:$B151,$B171),0)","v":0},{"$f":"MAX(TREND(P150:P151,$B150:$B151,$B171),0)","v":0},{"$f":"TREND(Q150:Q151,$B150:$B151,$B171)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M171*(I171*ValTimeTruck+(1-I171)*ValTimeAuto)-N171*(J171*ValTimeTruck+(1-J171)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M171)-N171)*ValTimeAuto)+O171-P171)*(H171-Q171)*0.5*(1+TTUprater)^($B171-YearCurrent))","v":0},0,0]
[null,19,{"$f":"MAX(TREND(C150:C151,B150:B151,B172),0)","v":0},{"$f":"MAX(TREND(D150:D151,B150:B151,B172),0)","v":0},null,null,{"$f":"MAX(TREND(G150:G151,$B150:$B151,$B172),0)","v":0},{"$f":"MAX(TREND(H150:H151,$B150:$B151,$B172),0)","v":0},null,null,{"$f":"MAX(TREND(K150:K151,B150:B151,B172),0)","v":0},{"$f":"MAX(TREND(L150:L151,B150:B151,B172),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,C172*E172/G172,K172/G172),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D172*F172/H172,L172/H172),0)","v":0},{"$f":"MAX(TREND(O150:O151,$B150:$B151,$B172),0)","v":0},{"$f":"MAX(TREND(P150:P151,$B150:$B151,$B172),0)","v":0},{"$f":"TREND(Q150:Q151,$B150:$B151,$B172)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M172*(I172*ValTimeTruck+(1-I172)*ValTimeAuto)-N172*(J172*ValTimeTruck+(1-J172)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M172)-N172)*ValTimeAuto)+O172-P172)*(H172-Q172)*0.5*(1+TTUprater)^($B172-YearCurrent))","v":0},0,0]
[null,20,{"$f":"MAX(TREND(C150:C151,B150:B151,B173),0)","v":0},{"$f":"MAX(TREND(D150:D151,B150:B151,B173),0)","v":0},null,null,{"$f":"MAX(TREND(G150:G151,$B150:$B151,$B173),0)","v":0},{"$f":"MAX(TREND(H150:H151,$B150:$B151,$B173),0)","v":0},null,null,{"$f":"MAX(TREND(K150:K151,B150:B151,B173),0)","v":0},{"$f":"MAX(TREND(L150:L151,B150:B151,B173),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,C173*E173/G173,K173/G173),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D173*F173/H173,L173/H173),0)","v":0},{"$f":"MAX(TREND(O150:O151,$B150:$B151,$B173),0)","v":0},{"$f":"MAX(TREND(P150:P151,$B150:$B151,$B173),0)","v":0},{"$f":"TREND(Q150:Q151,$B150:$B151,$B173)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M173*(I173*ValTimeTruck+(1-I173)*ValTimeAuto)-N173*(J173*ValTimeTruck+(1-J173)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M173)-N173)*ValTimeAuto)+O173-P173)*(H173-Q173)*0.5*(1+TTUprater)^($B173-YearCurrent))","v":0},0,0]
[null,21,{"$f":"MAX(TREND(C150:C151,B150:B151,B174),0)","v":0},{"$f":"MAX(TREND(D150:D151,B150:B151,B174),0)","v":0},null,null,{"$f":"MAX(TREND(G150:G151,$B150:$B151,$B174),0)","v":0},{"$f":"MAX(TREND(H150:H151,$B150:$B151,$B174),0)","v":0},null,null,{"$f":"MAX(TREND(K150:K151,B150:B151,B174),0)","v":0},{"$f":"MAX(TREND(L150:L151,B150:B151,B174),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,C174*E174/G174,K174/G174),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D174*F174/H174,L174/H174),0)","v":0},{"$f":"MAX(TREND(O150:O151,$B150:$B151,$B174),0)","v":0},{"$f":"MAX(TREND(P150:P151,$B150:$B151,$B174),0)","v":0},{"$f":"TREND(Q150:Q151,$B150:$B151,$B174)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M174*(I174*ValTimeTruck+(1-I174)*ValTimeAuto)-N174*(J174*ValTimeTruck+(1-J174)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M174)-N174)*ValTimeAuto)+O174-P174)*(H174-Q174)*0.5*(1+TTUprater)^($B174-YearCurrent))","v":0},0,0]
[null,22,{"$f":"MAX(TREND(C150:C151,B150:B151,B175),0)","v":0},{"$f":"MAX(TREND(D150:D151,B150:B151,B175),0)","v":0},null,null,{"$f":"MAX(TREND(G150:G151,$B150:$B151,$B175),0)","v":0},{"$f":"MAX(TREND(H150:H151,$B150:$B151,$B175),0)","v":0},null,null,{"$f":"MAX(TREND(K150:K151,B150:B151,B175),0)","v":0},{"$f":"MAX(TREND(L150:L151,B150:B151,B175),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,C175*E175/G175,K175/G175),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D175*F175/H175,L175/H175),0)","v":0},{"$f":"MAX(TREND(O150:O151,$B150:$B151,$B175),0)","v":0},{"$f":"MAX(TREND(P150:P151,$B150:$B151,$B175),0)","v":0},{"$f":"TREND(Q150:Q151,$B150:$B151,$B175)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M175*(I175*ValTimeTruck+(1-I175)*ValTimeAuto)-N175*(J175*ValTimeTruck+(1-J175)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M175)-N175)*ValTimeAuto)+O175-P175)*(H175-Q175)*0.5*(1+TTUprater)^($B175-YearCurrent))","v":0},0,0]
[null,23,{"$f":"MAX(TREND(C150:C151,B150:B151,B176),0)","v":0},{"$f":"MAX(TREND(D150:D151,B150:B151,B176),0)","v":0},null,null,{"$f":"MAX(TREND(G150:G151,$B150:$B151,$B176),0)","v":0},{"$f":"MAX(TREND(H150:H151,$B150:$B151,$B176),0)","v":0},null,null,{"$f":"MAX(TREND(K150:K151,B150:B151,B176),0)","v":0},{"$f":"MAX(TREND(L150:L151,B150:B151,B176),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,C176*E176/G176,K176/G176),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D176*F176/H176,L176/H176),0)","v":0},{"$f":"MAX(TREND(O150:O151,$B150:$B151,$B176),0)","v":0},{"$f":"MAX(TREND(P150:P151,$B150:$B151,$B176),0)","v":0},{"$f":"TREND(Q150:Q151,$B150:$B151,$B176)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M176*(I176*ValTimeTruck+(1-I176)*ValTimeAuto)-N176*(J176*ValTimeTruck+(1-J176)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M176)-N176)*ValTimeAuto)+O176-P176)*(H176-Q176)*0.5*(1+TTUprater)^($B176-YearCurrent))","v":0},0,0]
[null,24,{"$f":"MAX(TREND(C150:C151,B150:B151,B177),0)","v":0},{"$f":"MAX(TREND(D150:D151,B150:B151,B177),0)","v":0},null,null,{"$f":"MAX(TREND(G150:G151,$B150:$B151,$B177),0)","v":0},{"$f":"MAX(TREND(H150:H151,$B150:$B151,$B177),0)","v":0},null,null,{"$f":"MAX(TREND(K150:K151,B150:B151,B177),0)","v":0},{"$f":"MAX(TREND(L150:L151,B150:B151,B177),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,C177*E177/G177,K177/G177),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D177*F177/H177,L177/H177),0)","v":0},{"$f":"MAX(TREND(O150:O151,$B150:$B151,$B177),0)","v":0},{"$f":"MAX(TREND(P150:P151,$B150:$B151,$B177),0)","v":0},{"$f":"TREND(Q150:Q151,$B150:$B151,$B177)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M177*(I177*ValTimeTruck+(1-I177)*ValTimeAuto)-N177*(J177*ValTimeTruck+(1-J177)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M177)-N177)*ValTimeAuto)+O177-P177)*(H177-Q177)*0.5*(1+TTUprater)^($B177-YearCurrent))","v":0},0,0]
[null,25,{"$f":"MAX(TREND(C150:C151,B150:B151,B178),0)","v":0},{"$f":"MAX(TREND(D150:D151,B150:B151,B178),0)","v":0},null,null,{"$f":"MAX(TREND(G150:G151,$B150:$B151,$B178),0)","v":0},{"$f":"MAX(TREND(H150:H151,$B150:$B151,$B178),0)","v":0},null,null,{"$f":"MAX(TREND(K150:K151,B150:B151,B178),0)","v":0},{"$f":"MAX(TREND(L150:L151,B150:B151,B178),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,C178*E178/G178,K178/G178),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D178*F178/H178,L178/H178),0)","v":0},{"$f":"MAX(TREND(O150:O151,$B150:$B151,$B178),0)","v":0},{"$f":"MAX(TREND(P150:P151,$B150:$B151,$B178),0)","v":0},{"$f":"TREND(Q150:Q151,$B150:$B151,$B178)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M178*(I178*ValTimeTruck+(1-I178)*ValTimeAuto)-N178*(J178*ValTimeTruck+(1-J178)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M178)-N178)*ValTimeAuto)+O178-P178)*(H178-Q178)*0.5*(1+TTUprater)^($B178-YearCurrent))","v":0},0,0]
[null,26,{"$f":"MAX(TREND(C150:C151,B150:B151,B179),0)","v":0},{"$f":"MAX(TREND(D150:D151,B150:B151,B179),0)","v":0},null,null,{"$f":"MAX(TREND(G150:G151,$B150:$B151,$B179),0)","v":0},{"$f":"MAX(TREND(H150:H151,$B150:$B151,$B179),0)","v":0},null,null,{"$f":"MAX(TREND(K150:K151,B150:B151,B179),0)","v":0},{"$f":"MAX(TREND(L150:L151,B150:B151,B179),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,C179*E179/G179,K179/G179),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D179*F179/H179,L179/H179),0)","v":0},{"$f":"MAX(TREND(O150:O151,$B150:$B151,$B179),0)","v":0},{"$f":"MAX(TREND(P150:P151,$B150:$B151,$B179),0)","v":0},{"$f":"TREND(Q150:Q151,$B150:$B151,$B179)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M179*(I179*ValTimeTruck+(1-I179)*ValTimeAuto)-N179*(J179*ValTimeTruck+(1-J179)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M179)-N179)*ValTimeAuto)+O179-P179)*(H179-Q179)*0.5*(1+TTUprater)^($B179-YearCurrent))","v":0},0,0]
[null,27,{"$f":"MAX(TREND(C150:C151,B150:B151,B180),0)","v":0},{"$f":"MAX(TREND(D150:D151,B150:B151,B180),0)","v":0},null,null,{"$f":"MAX(TREND(G150:G151,$B150:$B151,$B180),0)","v":0},{"$f":"MAX(TREND(H150:H151,$B150:$B151,$B180),0)","v":0},null,null,{"$f":"MAX(TREND(K150:K151,B150:B151,B180),0)","v":0},{"$f":"MAX(TREND(L150:L151,B150:B151,B180),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,C180*E180/G180,K180/G180),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D180*F180/H180,L180/H180),0)","v":0},{"$f":"MAX(TREND(O150:O151,$B150:$B151,$B180),0)","v":0},{"$f":"MAX(TREND(P150:P151,$B150:$B151,$B180),0)","v":0},{"$f":"TREND(Q150:Q151,$B150:$B151,$B180)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M180*(I180*ValTimeTruck+(1-I180)*ValTimeAuto)-N180*(J180*ValTimeTruck+(1-J180)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M180)-N180)*ValTimeAuto)+O180-P180)*(H180-Q180)*0.5*(1+TTUprater)^($B180-YearCurrent))","v":0},0,0]
[null,28,{"$f":"MAX(TREND(C150:C151,B150:B151,B181),0)","v":0},{"$f":"MAX(TREND(D150:D151,B150:B151,B181),0)","v":0},null,null,{"$f":"MAX(TREND(G150:G151,$B150:$B151,$B181),0)","v":0},{"$f":"MAX(TREND(H150:H151,$B150:$B151,$B181),0)","v":0},null,null,{"$f":"MAX(TREND(K150:K151,B150:B151,B181),0)","v":0},{"$f":"MAX(TREND(L150:L151,B150:B151,B181),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,C181*E181/G181,K181/G181),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D181*F181/H181,L181/H181),0)","v":0},{"$f":"MAX(TREND(O150:O151,$B150:$B151,$B181),0)","v":0},{"$f":"MAX(TREND(P150:P151,$B150:$B151,$B181),0)","v":0},{"$f":"TREND(Q150:Q151,$B150:$B151,$B181)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M181*(I181*ValTimeTruck+(1-I181)*ValTimeAuto)-N181*(J181*ValTimeTruck+(1-J181)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M181)-N181)*ValTimeAuto)+O181-P181)*(H181-Q181)*0.5*(1+TTUprater)^($B181-YearCurrent))","v":0},0,0]
[null,29,{"$f":"MAX(TREND(C150:C151,B150:B151,B182),0)","v":0},{"$f":"MAX(TREND(D150:D151,B150:B151,B182),0)","v":0},null,null,{"$f":"MAX(TREND(G150:G151,$B150:$B151,$B182),0)","v":0},{"$f":"MAX(TREND(H150:H151,$B150:$B151,$B182),0)","v":0},null,null,{"$f":"MAX(TREND(K150:K151,B150:B151,B182),0)","v":0},{"$f":"MAX(TREND(L150:L151,B150:B151,B182),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,C182*E182/G182,K182/G182),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D182*F182/H182,L182/H182),0)","v":0},{"$f":"MAX(TREND(O150:O151,$B150:$B151,$B182),0)","v":0},{"$f":"MAX(TREND(P150:P151,$B150:$B151,$B182),0)","v":0},{"$f":"TREND(Q150:Q151,$B150:$B151,$B182)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M182*(I182*ValTimeTruck+(1-I182)*ValTimeAuto)-N182*(J182*ValTimeTruck+(1-J182)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M182)-N182)*ValTimeAuto)+O182-P182)*(H182-Q182)*0.5*(1+TTUprater)^($B182-YearCurrent))","v":0},0,0]
[null,30,{"$f":"MAX(TREND(C150:C151,B150:B151,B183),0)","v":0},{"$f":"MAX(TREND(D150:D151,B150:B151,B183),0)","v":0},null,null,{"$f":"MAX(TREND(G150:G151,$B150:$B151,$B183),0)","v":0},{"$f":"MAX(TREND(H150:H151,$B150:$B151,$B183),0)","v":0},null,null,{"$f":"MAX(TREND(K150:K151,B150:B151,B183),0)","v":0},{"$f":"MAX(TREND(L150:L151,B150:B151,B183),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,C183*E183/G183,K183/G183),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D183*F183/H183,L183/H183),0)","v":0},{"$f":"MAX(TREND(O150:O151,$B150:$B151,$B183),0)","v":0},{"$f":"MAX(TREND(P150:P151,$B150:$B151,$B183),0)","v":0},{"$f":"TREND(Q150:Q151,$B150:$B151,$B183)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M183*(I183*ValTimeTruck+(1-I183)*ValTimeAuto)-N183*(J183*ValTimeTruck+(1-J183)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M183)-N183)*ValTimeAuto)+O183-P183)*(H183-Q183)*0.5*(1+TTUprater)^($B183-YearCurrent))","v":0},0,0]
[null,31,{"$f":"MAX(TREND(C150:C151,B150:B151,B184),0)","v":0},{"$f":"MAX(TREND(D150:D151,B150:B151,B184),0)","v":0},null,null,{"$f":"MAX(TREND(G150:G151,$B150:$B151,$B184),0)","v":0},{"$f":"MAX(TREND(H150:H151,$B150:$B151,$B184),0)","v":0},null,null,{"$f":"MAX(TREND(K150:K151,B150:B151,B184),0)","v":0},{"$f":"MAX(TREND(L150:L151,B150:B151,B184),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,C184*E184/G184,K184/G184),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D184*F184/H184,L184/H184),0)","v":0},{"$f":"MAX(TREND(O150:O151,$B150:$B151,$B184),0)","v":0},{"$f":"MAX(TREND(P150:P151,$B150:$B151,$B184),0)","v":0},{"$f":"TREND(Q150:Q151,$B150:$B151,$B184)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M184*(I184*ValTimeTruck+(1-I184)*ValTimeAuto)-N184*(J184*ValTimeTruck+(1-J184)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M184)-N184)*ValTimeAuto)+O184-P184)*(H184-Q184)*0.5*(1+TTUprater)^($B184-YearCurrent))","v":0},0,0]
[null,32,{"$f":"MAX(TREND(C150:C151,B150:B151,B185),0)","v":0},{"$f":"MAX(TREND(D150:D151,B150:B151,B185),0)","v":0},null,null,{"$f":"MAX(TREND(G150:G151,$B150:$B151,$B185),0)","v":0},{"$f":"MAX(TREND(H150:H151,$B150:$B151,$B185),0)","v":0},null,null,{"$f":"MAX(TREND(K150:K151,B150:B151,B185),0)","v":0},{"$f":"MAX(TREND(L150:L151,B150:B151,B185),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,C185*E185/G185,K185/G185),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D185*F185/H185,L185/H185),0)","v":0},{"$f":"MAX(TREND(O150:O151,$B150:$B151,$B185),0)","v":0},{"$f":"MAX(TREND(P150:P151,$B150:$B151,$B185),0)","v":0},{"$f":"TREND(Q150:Q151,$B150:$B151,$B185)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M185*(I185*ValTimeTruck+(1-I185)*ValTimeAuto)-N185*(J185*ValTimeTruck+(1-J185)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M185)-N185)*ValTimeAuto)+O185-P185)*(H185-Q185)*0.5*(1+TTUprater)^($B185-YearCurrent))","v":0},0,0]
[null,33,{"$f":"MAX(TREND(C150:C151,B150:B151,B186),0)","v":0},{"$f":"MAX(TREND(D150:D151,B150:B151,B186),0)","v":0},null,null,{"$f":"MAX(TREND(G150:G151,$B150:$B151,$B186),0)","v":0},{"$f":"MAX(TREND(H150:H151,$B150:$B151,$B186),0)","v":0},null,null,{"$f":"MAX(TREND(K150:K151,B150:B151,B186),0)","v":0},{"$f":"MAX(TREND(L150:L151,B150:B151,B186),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,C186*E186/G186,K186/G186),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D186*F186/H186,L186/H186),0)","v":0},{"$f":"MAX(TREND(O150:O151,$B150:$B151,$B186),0)","v":0},{"$f":"MAX(TREND(P150:P151,$B150:$B151,$B186),0)","v":0},{"$f":"TREND(Q150:Q151,$B150:$B151,$B186)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M186*(I186*ValTimeTruck+(1-I186)*ValTimeAuto)-N186*(J186*ValTimeTruck+(1-J186)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M186)-N186)*ValTimeAuto)+O186-P186)*(H186-Q186)*0.5*(1+TTUprater)^($B186-YearCurrent))","v":0},0,0]
[null,34,{"$f":"MAX(TREND(C150:C151,B150:B151,B187),0)","v":0},{"$f":"MAX(TREND(D150:D151,B150:B151,B187),0)","v":0},null,null,{"$f":"MAX(TREND(G150:G151,$B150:$B151,$B187),0)","v":0},{"$f":"MAX(TREND(H150:H151,$B150:$B151,$B187),0)","v":0},null,null,{"$f":"MAX(TREND(K150:K151,B150:B151,B187),0)","v":0},{"$f":"MAX(TREND(L150:L151,B150:B151,B187),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,C187*E187/G187,K187/G187),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D187*F187/H187,L187/H187),0)","v":0},{"$f":"MAX(TREND(O150:O151,$B150:$B151,$B187),0)","v":0},{"$f":"MAX(TREND(P150:P151,$B150:$B151,$B187),0)","v":0},{"$f":"TREND(Q150:Q151,$B150:$B151,$B187)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M187*(I187*ValTimeTruck+(1-I187)*ValTimeAuto)-N187*(J187*ValTimeTruck+(1-J187)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M187)-N187)*ValTimeAuto)+O187-P187)*(H187-Q187)*0.5*(1+TTUprater)^($B187-YearCurrent))","v":0},0,0]
[null,35,{"$f":"MAX(TREND(C150:C151,B150:B151,B188),0)","v":0},{"$f":"MAX(TREND(D150:D151,B150:B151,B188),0)","v":0},null,null,{"$f":"MAX(TREND(G150:G151,$B150:$B151,$B188),0)","v":0},{"$f":"MAX(TREND(H150:H151,$B150:$B151,$B188),0)","v":0},null,null,{"$f":"MAX(TREND(K150:K151,B150:B151,B188),0)","v":0},{"$f":"MAX(TREND(L150:L151,B150:B151,B188),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,C188*E188/G188,K188/G188),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D188*F188/H188,L188/H188),0)","v":0},{"$f":"MAX(TREND(O150:O151,$B150:$B151,$B188),0)","v":0},{"$f":"MAX(TREND(P150:P151,$B150:$B151,$B188),0)","v":0},{"$f":"TREND(Q150:Q151,$B150:$B151,$B188)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M188*(I188*ValTimeTruck+(1-I188)*ValTimeAuto)-N188*(J188*ValTimeTruck+(1-J188)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M188)-N188)*ValTimeAuto)+O188-P188)*(H188-Q188)*0.5*(1+TTUprater)^($B188-YearCurrent))","v":0},0,0]
[null,36,{"$f":"MAX(TREND(C150:C151,B150:B151,B189),0)","v":0},{"$f":"MAX(TREND(D150:D151,B150:B151,B189),0)","v":0},null,null,{"$f":"MAX(TREND(G150:G151,$B150:$B151,$B189),0)","v":0},{"$f":"MAX(TREND(H150:H151,$B150:$B151,$B189),0)","v":0},null,null,{"$f":"MAX(TREND(K150:K151,B150:B151,B189),0)","v":0},{"$f":"MAX(TREND(L150:L151,B150:B151,B189),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,C189*E189/G189,K189/G189),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D189*F189/H189,L189/H189),0)","v":0},{"$f":"MAX(TREND(O150:O151,$B150:$B151,$B189),0)","v":0},{"$f":"MAX(TREND(P150:P151,$B150:$B151,$B189),0)","v":0},{"$f":"TREND(Q150:Q151,$B150:$B151,$B189)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M189*(I189*ValTimeTruck+(1-I189)*ValTimeAuto)-N189*(J189*ValTimeTruck+(1-J189)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M189)-N189)*ValTimeAuto)+O189-P189)*(H189-Q189)*0.5*(1+TTUprater)^($B189-YearCurrent))","v":0},0,0]
[null,37,{"$f":"MAX(TREND(C150:C151,B150:B151,B190),0)","v":0},{"$f":"MAX(TREND(D150:D151,B150:B151,B190),0)","v":0},null,null,{"$f":"MAX(TREND(G150:G151,$B150:$B151,$B190),0)","v":0},{"$f":"MAX(TREND(H150:H151,$B150:$B151,$B190),0)","v":0},null,null,{"$f":"MAX(TREND(K150:K151,B150:B151,B190),0)","v":0},{"$f":"MAX(TREND(L150:L151,B150:B151,B190),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,C190*E190/G190,K190/G190),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D190*F190/H190,L190/H190),0)","v":0},{"$f":"MAX(TREND(O150:O151,$B150:$B151,$B190),0)","v":0},{"$f":"MAX(TREND(P150:P151,$B150:$B151,$B190),0)","v":0},{"$f":"TREND(Q150:Q151,$B150:$B151,$B190)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M190*(I190*ValTimeTruck+(1-I190)*ValTimeAuto)-N190*(J190*ValTimeTruck+(1-J190)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M190)-N190)*ValTimeAuto)+O190-P190)*(H190-Q190)*0.5*(1+TTUprater)^($B190-YearCurrent))","v":0},0,0]
[null,38,{"$f":"MAX(TREND(C150:C151,B150:B151,B191),0)","v":0},{"$f":"MAX(TREND(D150:D151,B150:B151,B191),0)","v":0},null,null,{"$f":"MAX(TREND(G150:G151,$B150:$B151,$B191),0)","v":0},{"$f":"MAX(TREND(H150:H151,$B150:$B151,$B191),0)","v":0},null,null,{"$f":"MAX(TREND(K150:K151,B150:B151,B191),0)","v":0},{"$f":"MAX(TREND(L150:L151,B150:B151,B191),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,C191*E191/G191,K191/G191),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D191*F191/H191,L191/H191),0)","v":0},{"$f":"MAX(TREND(O150:O151,$B150:$B151,$B191),0)","v":0},{"$f":"MAX(TREND(P150:P151,$B150:$B151,$B191),0)","v":0},{"$f":"TREND(Q150:Q151,$B150:$B151,$B191)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M191*(I191*ValTimeTruck+(1-I191)*ValTimeAuto)-N191*(J191*ValTimeTruck+(1-J191)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M191)-N191)*ValTimeAuto)+O191-P191)*(H191-Q191)*0.5*(1+TTUprater)^($B191-YearCurrent))","v":0},0,0]
[null,39,{"$f":"MAX(TREND(C150:C151,B150:B151,B192),0)","v":0},{"$f":"MAX(TREND(D150:D151,B150:B151,B192),0)","v":0},null,null,{"$f":"MAX(TREND(G150:G151,$B150:$B151,$B192),0)","v":0},{"$f":"MAX(TREND(H150:H151,$B150:$B151,$B192),0)","v":0},null,null,{"$f":"MAX(TREND(K150:K151,B150:B151,B192),0)","v":0},{"$f":"MAX(TREND(L150:L151,B150:B151,B192),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,C192*E192/G192,K192/G192),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D192*F192/H192,L192/H192),0)","v":0},{"$f":"MAX(TREND(O150:O151,$B150:$B151,$B192),0)","v":0},{"$f":"MAX(TREND(P150:P151,$B150:$B151,$B192),0)","v":0},{"$f":"TREND(Q150:Q151,$B150:$B151,$B192)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M192*(I192*ValTimeTruck+(1-I192)*ValTimeAuto)-N192*(J192*ValTimeTruck+(1-J192)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M192)-N192)*ValTimeAuto)+O192-P192)*(H192-Q192)*0.5*(1+TTUprater)^($B192-YearCurrent))","v":0},0,0]
[null,40,{"$f":"MAX(TREND(C150:C151,B150:B151,B193),0)","v":0},{"$f":"MAX(TREND(D150:D151,B150:B151,B193),0)","v":0},null,null,{"$f":"MAX(TREND(G150:G151,$B150:$B151,$B193),0)","v":0},{"$f":"MAX(TREND(H150:H151,$B150:$B151,$B193),0)","v":0},null,null,{"$f":"MAX(TREND(K150:K151,B150:B151,B193),0)","v":0},{"$f":"MAX(TREND(L150:L151,B150:B151,B193),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,C193*E193/G193,K193/G193),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D193*F193/H193,L193/H193),0)","v":0},{"$f":"MAX(TREND(O150:O151,$B150:$B151,$B193),0)","v":0},{"$f":"MAX(TREND(P150:P151,$B150:$B151,$B193),0)","v":0},{"$f":"TREND(Q150:Q151,$B150:$B151,$B193)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M193*(I193*ValTimeTruck+(1-I193)*ValTimeAuto)-N193*(J193*ValTimeTruck+(1-J193)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M193)-N193)*ValTimeAuto)+O193-P193)*(H193-Q193)*0.5*(1+TTUprater)^($B193-YearCurrent))","v":0},0,0]
[null,41,{"$f":"MAX(TREND(C150:C151,B150:B151,B194),0)","v":0},{"$f":"MAX(TREND(D150:D151,B150:B151,B194),0)","v":0},null,null,{"$f":"MAX(TREND(G150:G151,$B150:$B151,$B194),0)","v":0},{"$f":"MAX(TREND(H150:H151,$B150:$B151,$B194),0)","v":0},null,null,{"$f":"MAX(TREND(K150:K151,B150:B151,B194),0)","v":0},{"$f":"MAX(TREND(L150:L151,B150:B151,B194),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,C194*E194/G194,K194/G194),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D194*F194/H194,L194/H194),0)","v":0},{"$f":"MAX(TREND(O150:O151,$B150:$B151,$B194),0)","v":0},{"$f":"MAX(TREND(P150:P151,$B150:$B151,$B194),0)","v":0},{"$f":"TREND(Q150:Q151,$B150:$B151,$B194)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M194*(I194*ValTimeTruck+(1-I194)*ValTimeAuto)-N194*(J194*ValTimeTruck+(1-J194)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M194)-N194)*ValTimeAuto)+O194-P194)*(H194-Q194)*0.5*(1+TTUprater)^($B194-YearCurrent))","v":0},0,0]
[null,42,{"$f":"MAX(TREND(C150:C151,B150:B151,B195),0)","v":0},{"$f":"MAX(TREND(D150:D151,B150:B151,B195),0)","v":0},null,null,{"$f":"MAX(TREND(G150:G151,$B150:$B151,$B195),0)","v":0},{"$f":"MAX(TREND(H150:H151,$B150:$B151,$B195),0)","v":0},null,null,{"$f":"MAX(TREND(K150:K151,B150:B151,B195),0)","v":0},{"$f":"MAX(TREND(L150:L151,B150:B151,B195),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,C195*E195/G195,K195/G195),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D195*F195/H195,L195/H195),0)","v":0},{"$f":"MAX(TREND(O150:O151,$B150:$B151,$B195),0)","v":0},{"$f":"MAX(TREND(P150:P151,$B150:$B151,$B195),0)","v":0},{"$f":"TREND(Q150:Q151,$B150:$B151,$B195)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M195*(I195*ValTimeTruck+(1-I195)*ValTimeAuto)-N195*(J195*ValTimeTruck+(1-J195)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M195)-N195)*ValTimeAuto)+O195-P195)*(H195-Q195)*0.5*(1+TTUprater)^($B195-YearCurrent))","v":0},0,0]
[null,43,{"$f":"MAX(TREND(C150:C151,B150:B151,B196),0)","v":0},{"$f":"MAX(TREND(D150:D151,B150:B151,B196),0)","v":0},null,null,{"$f":"MAX(TREND(G150:G151,$B150:$B151,$B196),0)","v":0},{"$f":"MAX(TREND(H150:H151,$B150:$B151,$B196),0)","v":0},null,null,{"$f":"MAX(TREND(K150:K151,B150:B151,B196),0)","v":0},{"$f":"MAX(TREND(L150:L151,B150:B151,B196),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,C196*E196/G196,K196/G196),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D196*F196/H196,L196/H196),0)","v":0},{"$f":"MAX(TREND(O150:O151,$B150:$B151,$B196),0)","v":0},{"$f":"MAX(TREND(P150:P151,$B150:$B151,$B196),0)","v":0},{"$f":"TREND(Q150:Q151,$B150:$B151,$B196)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M196*(I196*ValTimeTruck+(1-I196)*ValTimeAuto)-N196*(J196*ValTimeTruck+(1-J196)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M196)-N196)*ValTimeAuto)+O196-P196)*(H196-Q196)*0.5*(1+TTUprater)^($B196-YearCurrent))","v":0},0,0]
[null,44,{"$f":"MAX(TREND(C150:C151,B150:B151,B197),0)","v":0},{"$f":"MAX(TREND(D150:D151,B150:B151,B197),0)","v":0},null,null,{"$f":"MAX(TREND(G150:G151,$B150:$B151,$B197),0)","v":0},{"$f":"MAX(TREND(H150:H151,$B150:$B151,$B197),0)","v":0},null,null,{"$f":"MAX(TREND(K150:K151,B150:B151,B197),0)","v":0},{"$f":"MAX(TREND(L150:L151,B150:B151,B197),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,C197*E197/G197,K197/G197),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D197*F197/H197,L197/H197),0)","v":0},{"$f":"MAX(TREND(O150:O151,$B150:$B151,$B197),0)","v":0},{"$f":"MAX(TREND(P150:P151,$B150:$B151,$B197),0)","v":0},{"$f":"TREND(Q150:Q151,$B150:$B151,$B197)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M197*(I197*ValTimeTruck+(1-I197)*ValTimeAuto)-N197*(J197*ValTimeTruck+(1-J197)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M197)-N197)*ValTimeAuto)+O197-P197)*(H197-Q197)*0.5*(1+TTUprater)^($B197-YearCurrent))","v":0},0,0]
[null,45,{"$f":"MAX(TREND(C150:C151,B150:B151,B198),0)","v":0},{"$f":"MAX(TREND(D150:D151,B150:B151,B198),0)","v":0},null,null,{"$f":"MAX(TREND(G150:G151,$B150:$B151,$B198),0)","v":0},{"$f":"MAX(TREND(H150:H151,$B150:$B151,$B198),0)","v":0},null,null,{"$f":"MAX(TREND(K150:K151,B150:B151,B198),0)","v":0},{"$f":"MAX(TREND(L150:L151,B150:B151,B198),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,C198*E198/G198,K198/G198),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D198*F198/H198,L198/H198),0)","v":0},{"$f":"MAX(TREND(O150:O151,$B150:$B151,$B198),0)","v":0},{"$f":"MAX(TREND(P150:P151,$B150:$B151,$B198),0)","v":0},{"$f":"TREND(Q150:Q151,$B150:$B151,$B198)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M198*(I198*ValTimeTruck+(1-I198)*ValTimeAuto)-N198*(J198*ValTimeTruck+(1-J198)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M198)-N198)*ValTimeAuto)+O198-P198)*(H198-Q198)*0.5*(1+TTUprater)^($B198-YearCurrent))","v":0},0,0]
[null,46,{"$f":"MAX(TREND(C150:C151,B150:B151,B199),0)","v":0},{"$f":"MAX(TREND(D150:D151,B150:B151,B199),0)","v":0},null,null,{"$f":"MAX(TREND(G150:G151,$B150:$B151,$B199),0)","v":0},{"$f":"MAX(TREND(H150:H151,$B150:$B151,$B199),0)","v":0},null,null,{"$f":"MAX(TREND(K150:K151,B150:B151,B199),0)","v":0},{"$f":"MAX(TREND(L150:L151,B150:B151,B199),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,C199*E199/G199,K199/G199),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D199*F199/H199,L199/H199),0)","v":0},{"$f":"MAX(TREND(O150:O151,$B150:$B151,$B199),0)","v":0},{"$f":"MAX(TREND(P150:P151,$B150:$B151,$B199),0)","v":0},{"$f":"TREND(Q150:Q151,$B150:$B151,$B199)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M199*(I199*ValTimeTruck+(1-I199)*ValTimeAuto)-N199*(J199*ValTimeTruck+(1-J199)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M199)-N199)*ValTimeAuto)+O199-P199)*(H199-Q199)*0.5*(1+TTUprater)^($B199-YearCurrent))","v":0},0,0]
[null,47,{"$f":"MAX(TREND(C150:C151,B150:B151,B200),0)","v":0},{"$f":"MAX(TREND(D150:D151,B150:B151,B200),0)","v":0},null,null,{"$f":"MAX(TREND(G150:G151,$B150:$B151,$B200),0)","v":0},{"$f":"MAX(TREND(H150:H151,$B150:$B151,$B200),0)","v":0},null,null,{"$f":"MAX(TREND(K150:K151,B150:B151,B200),0)","v":0},{"$f":"MAX(TREND(L150:L151,B150:B151,B200),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,C200*E200/G200,K200/G200),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D200*F200/H200,L200/H200),0)","v":0},{"$f":"MAX(TREND(O150:O151,$B150:$B151,$B200),0)","v":0},{"$f":"MAX(TREND(P150:P151,$B150:$B151,$B200),0)","v":0},{"$f":"TREND(Q150:Q151,$B150:$B151,$B200)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M200*(I200*ValTimeTruck+(1-I200)*ValTimeAuto)-N200*(J200*ValTimeTruck+(1-J200)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M200)-N200)*ValTimeAuto)+O200-P200)*(H200-Q200)*0.5*(1+TTUprater)^($B200-YearCurrent))","v":0},0,0]
[null,48,{"$f":"MAX(TREND(C150:C151,B150:B151,B201),0)","v":0},{"$f":"MAX(TREND(D150:D151,B150:B151,B201),0)","v":0},null,null,{"$f":"MAX(TREND(G150:G151,$B150:$B151,$B201),0)","v":0},{"$f":"MAX(TREND(H150:H151,$B150:$B151,$B201),0)","v":0},null,null,{"$f":"MAX(TREND(K150:K151,B150:B151,B201),0)","v":0},{"$f":"MAX(TREND(L150:L151,B150:B151,B201),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,C201*E201/G201,K201/G201),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D201*F201/H201,L201/H201),0)","v":0},{"$f":"MAX(TREND(O150:O151,$B150:$B151,$B201),0)","v":0},{"$f":"MAX(TREND(P150:P151,$B150:$B151,$B201),0)","v":0},{"$f":"TREND(Q150:Q151,$B150:$B151,$B201)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M201*(I201*ValTimeTruck+(1-I201)*ValTimeAuto)-N201*(J201*ValTimeTruck+(1-J201)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M201)-N201)*ValTimeAuto)+O201-P201)*(H201-Q201)*0.5*(1+TTUprater)^($B201-YearCurrent))","v":0},0,0]
[null,49,{"$f":"MAX(TREND(C150:C151,B150:B151,B202),0)","v":0},{"$f":"MAX(TREND(D150:D151,B150:B151,B202),0)","v":0},null,null,{"$f":"MAX(TREND(G150:G151,$B150:$B151,$B202),0)","v":0},{"$f":"MAX(TREND(H150:H151,$B150:$B151,$B202),0)","v":0},null,null,{"$f":"MAX(TREND(K150:K151,B150:B151,B202),0)","v":0},{"$f":"MAX(TREND(L150:L151,B150:B151,B202),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,C202*E202/G202,K202/G202),0)","v":0},{"$f":"IFERROR(IF(B144=Hwy,D202*F202/H202,L202/H202),0)","v":0},{"$f":"MAX(TREND(O150:O151,$B150:$B151,$B202),0)","v":0},{"$f":"MAX(TREND(P150:P151,$B150:$B151,$B202),0)","v":0},{"$f":"TREND(Q150:Q151,$B150:$B151,$B202)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B144=Hwy,M202*(I202*ValTimeTruck+(1-I202)*ValTimeAuto)-N202*(J202*ValTimeTruck+(1-J202)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B144,$O$277:$O$280,0),6)),M202)-N202)*ValTimeAuto)+O202-P202)*(H202-Q202)*0.5*(1+TTUprater)^($B202-YearCurrent))","v":0},0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T153:T202)","v":0}]
[]
[]
[4,{"$f":"PARAMETERS!$J$12","v":"Highway"}]
[]
[null,null,"TOTAL VHT",null,"AVERAGE VEH OCC",null,{"$f":"IF(B207=Hwy,\"TOTAL VEHICLE TRIPS\",\"TOTAL PERSON TRIPS\")","v":"TOTAL VEHICLE TRIPS"},null,"PERCENT TRUCKS",null,"TOTAL PHT",null,"AVERAGE TRAVEL TIME",null,"OUT OF POCKET COST",null,{"$f":"IF(B207=Hwy,\"TOTAL VEHICLE TRIPS\",\"TOTAL PERSON TRIPS\")","v":"TOTAL VEHICLE TRIPS"},"CONSUMER SURPLUS BENEFIT"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"   (%)",null,"(per-hours/yr)",null,"       (hours/trip)",null,"($/trip)",null,"(trips/yr)","($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjusted (no induced)","New","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Build","(Induced)","Dollars","Value"]
[null,{"$f":"YearFirst","v":2020},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B207,INDEX(ModelData1NB,,3))*AnnualFactor","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B207,INDEX(ModelData1B,,3))*AnnualFactor","v":0},{"$f":"IFERROR(IF(B207=Hwy,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B207),INDEX(ModelData1NB,,8),INDEX(ModelData1NB,,3))/SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B207),INDEX(ModelData1NB,,3)),0),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B207),INDEX(ModelData1B,,8),INDEX(ModelData1B,,3))/SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B207),INDEX(ModelData1B,,3)),0),0)","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B207,INDEX(ModelData1NB,,1))*AnnualFactor","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B207,INDEX(ModelData1B,,1))*AnnualFactor","v":0},{"$f":"IFERROR(IF(B207=Hwy,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B207),INDEX(ModelData1NB,,9),INDEX(ModelData1NB,,3))/SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B207),INDEX(ModelData1NB,,3)),0),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B207),INDEX(ModelData1B,,9),INDEX(ModelData1B,,3))/SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B207),INDEX(ModelData1B,,3)),0),0)","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B207,INDEX(ModelData1NB,,5))*AnnualFactor","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B207,INDEX(ModelData1B,,5))*AnnualFactor","v":0},{"$f":"IFERROR(IF(B207=Hwy,C213*E213/G213,K213/G213),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,D213*F213/H213,L213/H213),0)","v":0},{"$f":"IFERROR(IF(E213=0,0,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B207),INDEX(ModelData1NB,,6),INDEX(ModelData1NB,,1))/IF(SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B207),INDEX(ModelData1NB,,1))=0,1,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B207),INDEX(ModelData1NB,,1)))),0)","v":0},{"$f":"IFERROR(IF(F213=0,0,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B207),INDEX(ModelData1B,,6),INDEX(ModelData1B,,1))/IF(SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B207),INDEX(ModelData1B,,1))=0,1,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B207),INDEX(ModelData1B,,1)))),0)","v":0},{"$f":"IFERROR($H213-SUMIF('Consumer Surplus'!$C$277:$C$280,B207,'Consumer Surplus'!$G$277:$G$280),0)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M213*(I213*ValTimeTruck+(1-I213)*ValTimeAuto)-N213*(J213*ValTimeTruck+(1-J213)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M213)-N213)*ValTimeAuto)+O213-P213)*(H213-Q213)*0.5*(1+TTUprater)^($B213-YearCurrent))","v":0},{"$f":"SUM(R213:R213)","v":0},{"$f":"S213/(1+DiscRate)^(B213-YearCurrent)","v":0}]
[null,{"$f":"YearLast","v":2040},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B207,INDEX(ModelData20NB,,3))*AnnualFactor","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B207,INDEX(ModelData20B,,3))*AnnualFactor","v":0},{"$f":"IFERROR(IF(B207=Hwy,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B207),INDEX(ModelData20NB,,8),INDEX(ModelData20NB,,3))/SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B207),INDEX(ModelData20NB,,3)),0),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B207),INDEX(ModelData20B,,8),INDEX(ModelData20B,,3))/SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B207),INDEX(ModelData20B,,3)),0),0)","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B207,INDEX(ModelData20NB,,1))*AnnualFactor","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B207,INDEX(ModelData20B,,1))*AnnualFactor","v":0},{"$f":"IFERROR(IF(B207=Hwy,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B207),INDEX(ModelData20NB,,9),INDEX(ModelData20NB,,3))/SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B207),INDEX(ModelData20NB,,3)),0),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B207),INDEX(ModelData20B,,9),INDEX(ModelData20B,,3))/SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B207),INDEX(ModelData20B,,3)),0),0)","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B207,INDEX(ModelData20NB,,5))*AnnualFactor","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),B207,INDEX(ModelData20B,,5))*AnnualFactor","v":0},{"$f":"IFERROR(IF(B207=Hwy,C214*E214/G214,K214/G214),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,D214*F214/H214,L214/H214),0)","v":0},{"$f":"IFERROR(IF(E214=0,0,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B207),INDEX(ModelData20NB,,6),INDEX(ModelData20NB,,1))/IF(SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B207),INDEX(ModelData20NB,,1))=0,1,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B207),INDEX(ModelData20NB,,1)))),0)","v":0},{"$f":"IFERROR(IF(F214=0,0,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B207),INDEX(ModelData20B,,6),INDEX(ModelData20B,,1))/IF(SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B207),INDEX(ModelData20B,,1))=0,1,SUMPRODUCT(--(INDEX(HwyTransitModelGroup,,1)=B207),INDEX(ModelData20B,,1)))),0)","v":0},{"$f":"IFERROR($H214-SUMIF('Consumer Surplus'!$C$277:$C$280,B207,'Consumer Surplus'!$K$277:$K$280),0)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M214*(I214*ValTimeTruck+(1-I214)*ValTimeAuto)-N214*(J214*ValTimeTruck+(1-J214)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),9)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),9)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),9)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),8)),M214)-N214)*ValTimeAuto)+O214-P214)*(H214-Q214)*0.5*(1+TTUprater)^($B214-YearCurrent))","v":0},{"$f":"SUM(R214:R214)","v":0},{"$f":"S214/(1+DiscRate)^(B214-YearCurrent)","v":0}]
[]
[null,{"$f":"YearOpen","v":0},{"$f":"MAX(TREND(C213:C214,B213:B214,B216),0)","v":0},{"$f":"MAX(TREND(D213:D214,B213:B214,B216),0)","v":0},{"$f":"MAX(TREND(E213:E214,B213:B214,B216),0)","v":0},{"$f":"MAX(TREND(F213:F214,B213:B214,B216),0)","v":0},{"$f":"MAX(TREND(G213:G214,$B213:$B214,$B216),0)","v":0},{"$f":"MAX(TREND(H213:H214,$B213:$B214,$B216),0)","v":0},{"$f":"MIN(MAX(TREND(I213:I214,B213:B214,B216),0),1)","v":0},{"$f":"MIN(MAX(TREND(J213:J214,B213:B214,B216),0),1)","v":0},{"$f":"MAX(TREND(K213:K214,B213:B214,B216),0)","v":0},{"$f":"MAX(TREND(L213:L214,B213:B214,B216),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,C216*E216/G216,K216/G216),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,D216*F216/H216,L216/H216),0)","v":0},{"$f":"MAX(TREND(O213:O214,$B213:$B214,$B216),0)","v":0},{"$f":"MAX(TREND(P213:P214,$B213:$B214,$B216),0)","v":0},{"$f":"TREND(Q213:Q214,$B213:$B214,$B216)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M216*(I216*ValTimeTruck+(1-I216)*ValTimeAuto)-N216*(J216*ValTimeTruck+(1-J216)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M216)-N216)*ValTimeAuto)+O216-P216)*(H216-Q216)*0.5*(1+TTUprater)^($B216-YearCurrent))","v":0},{"$f":"SUM(R216:R216)","v":0},{"$f":"S216/(1+DiscRate)^(B216-YearCurrent)","v":0}]
[null,{"$f":"B216+1","v":1},{"$f":"MAX(TREND(C213:C214,B213:B214,B217),0)","v":0},{"$f":"MAX(TREND(D213:D214,B213:B214,B217),0)","v":0},{"$f":"MAX(TREND(E213:E214,B213:B214,B217),0)","v":0},{"$f":"MAX(TREND(F213:F214,B213:B214,B217),0)","v":0},{"$f":"MAX(TREND(G213:G214,$B213:$B214,$B217),0)","v":0},{"$f":"MAX(TREND(H213:H214,$B213:$B214,$B217),0)","v":0},{"$f":"MIN(MAX(TREND(I213:I214,B213:B214,B217),0),1)","v":0},{"$f":"MIN(MAX(TREND(J213:J214,B213:B214,B217),0),1)","v":0},{"$f":"MAX(TREND(K213:K214,B213:B214,B217),0)","v":0},{"$f":"MAX(TREND(L213:L214,B213:B214,B217),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,C217*E217/G217,K217/G217),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,D217*F217/H217,L217/H217),0)","v":0},{"$f":"MAX(TREND(O213:O214,$B213:$B214,$B217),0)","v":0},{"$f":"MAX(TREND(P213:P214,$B213:$B214,$B217),0)","v":0},{"$f":"TREND(Q213:Q214,$B213:$B214,$B217)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M217*(I217*ValTimeTruck+(1-I217)*ValTimeAuto)-N217*(J217*ValTimeTruck+(1-J217)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M217)-N217)*ValTimeAuto)+O217-P217)*(H217-Q217)*0.5*(1+TTUprater)^($B217-YearCurrent))","v":0},0,0]
[null,{"$f":"B217+1","v":2},{"$f":"MAX(TREND(C213:C214,B213:B214,B218),0)","v":0},{"$f":"MAX(TREND(D213:D214,B213:B214,B218),0)","v":0},{"$f":"MAX(TREND(E213:E214,B213:B214,B218),0)","v":0},{"$f":"MAX(TREND(F213:F214,B213:B214,B218),0)","v":0},{"$f":"MAX(TREND(G213:G214,$B213:$B214,$B218),0)","v":0},{"$f":"MAX(TREND(H213:H214,$B213:$B214,$B218),0)","v":0},{"$f":"MIN(MAX(TREND(I213:I214,B213:B214,B218),0),1)","v":0},{"$f":"MIN(MAX(TREND(J213:J214,B213:B214,B218),0),1)","v":0},{"$f":"MAX(TREND(K213:K214,B213:B214,B218),0)","v":0},{"$f":"MAX(TREND(L213:L214,B213:B214,B218),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,C218*E218/G218,K218/G218),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,D218*F218/H218,L218/H218),0)","v":0},{"$f":"MAX(TREND(O213:O214,$B213:$B214,$B218),0)","v":0},{"$f":"MAX(TREND(P213:P214,$B213:$B214,$B218),0)","v":0},{"$f":"TREND(Q213:Q214,$B213:$B214,$B218)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M218*(I218*ValTimeTruck+(1-I218)*ValTimeAuto)-N218*(J218*ValTimeTruck+(1-J218)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M218)-N218)*ValTimeAuto)+O218-P218)*(H218-Q218)*0.5*(1+TTUprater)^($B218-YearCurrent))","v":0},0,0]
[null,3,{"$f":"MAX(TREND(C213:C214,B213:B214,B219),0)","v":0},{"$f":"MAX(TREND(D213:D214,B213:B214,B219),0)","v":0},{"$f":"MAX(TREND(E213:E214,B213:B214,B219),0)","v":0},{"$f":"MAX(TREND(F213:F214,B213:B214,B219),0)","v":0},{"$f":"MAX(TREND(G213:G214,$B213:$B214,$B219),0)","v":0},{"$f":"MAX(TREND(H213:H214,$B213:$B214,$B219),0)","v":0},{"$f":"MIN(MAX(TREND(I213:I214,B213:B214,B219),0),1)","v":0},{"$f":"MIN(MAX(TREND(J213:J214,B213:B214,B219),0),1)","v":0},{"$f":"MAX(TREND(K213:K214,B213:B214,B219),0)","v":0},{"$f":"MAX(TREND(L213:L214,B213:B214,B219),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,C219*E219/G219,K219/G219),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,D219*F219/H219,L219/H219),0)","v":0},{"$f":"MAX(TREND(O213:O214,$B213:$B214,$B219),0)","v":0},{"$f":"MAX(TREND(P213:P214,$B213:$B214,$B219),0)","v":0},{"$f":"TREND(Q213:Q214,$B213:$B214,$B219)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M219*(I219*ValTimeTruck+(1-I219)*ValTimeAuto)-N219*(J219*ValTimeTruck+(1-J219)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M219)-N219)*ValTimeAuto)+O219-P219)*(H219-Q219)*0.5*(1+TTUprater)^($B219-YearCurrent))","v":0},0,0]
[null,4,{"$f":"MAX(TREND(C213:C214,B213:B214,B220),0)","v":0},{"$f":"MAX(TREND(D213:D214,B213:B214,B220),0)","v":0},{"$f":"MAX(TREND(E213:E214,B213:B214,B220),0)","v":0},{"$f":"MAX(TREND(F213:F214,B213:B214,B220),0)","v":0},{"$f":"MAX(TREND(G213:G214,$B213:$B214,$B220),0)","v":0},{"$f":"MAX(TREND(H213:H214,$B213:$B214,$B220),0)","v":0},{"$f":"MIN(MAX(TREND(I213:I214,B213:B214,B220),0),1)","v":0},{"$f":"MIN(MAX(TREND(J213:J214,B213:B214,B220),0),1)","v":0},{"$f":"MAX(TREND(K213:K214,B213:B214,B220),0)","v":0},{"$f":"MAX(TREND(L213:L214,B213:B214,B220),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,C220*E220/G220,K220/G220),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,D220*F220/H220,L220/H220),0)","v":0},{"$f":"MAX(TREND(O213:O214,$B213:$B214,$B220),0)","v":0},{"$f":"MAX(TREND(P213:P214,$B213:$B214,$B220),0)","v":0},{"$f":"TREND(Q213:Q214,$B213:$B214,$B220)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M220*(I220*ValTimeTruck+(1-I220)*ValTimeAuto)-N220*(J220*ValTimeTruck+(1-J220)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M220)-N220)*ValTimeAuto)+O220-P220)*(H220-Q220)*0.5*(1+TTUprater)^($B220-YearCurrent))","v":0},0,0]
[null,5,{"$f":"MAX(TREND(C213:C214,B213:B214,B221),0)","v":0},{"$f":"MAX(TREND(D213:D214,B213:B214,B221),0)","v":0},{"$f":"MAX(TREND(E213:E214,B213:B214,B221),0)","v":0},{"$f":"MAX(TREND(F213:F214,B213:B214,B221),0)","v":0},{"$f":"MAX(TREND(G213:G214,$B213:$B214,$B221),0)","v":0},{"$f":"MAX(TREND(H213:H214,$B213:$B214,$B221),0)","v":0},{"$f":"MIN(MAX(TREND(I213:I214,B213:B214,B221),0),1)","v":0},{"$f":"MIN(MAX(TREND(J213:J214,B213:B214,B221),0),1)","v":0},{"$f":"MAX(TREND(K213:K214,B213:B214,B221),0)","v":0},{"$f":"MAX(TREND(L213:L214,B213:B214,B221),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,C221*E221/G221,K221/G221),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,D221*F221/H221,L221/H221),0)","v":0},{"$f":"MAX(TREND(O213:O214,$B213:$B214,$B221),0)","v":0},{"$f":"MAX(TREND(P213:P214,$B213:$B214,$B221),0)","v":0},{"$f":"TREND(Q213:Q214,$B213:$B214,$B221)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M221*(I221*ValTimeTruck+(1-I221)*ValTimeAuto)-N221*(J221*ValTimeTruck+(1-J221)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M221)-N221)*ValTimeAuto)+O221-P221)*(H221-Q221)*0.5*(1+TTUprater)^($B221-YearCurrent))","v":0},0,0]
[null,6,{"$f":"MAX(TREND(C213:C214,B213:B214,B222),0)","v":0},{"$f":"MAX(TREND(D213:D214,B213:B214,B222),0)","v":0},{"$f":"MAX(TREND(E213:E214,B213:B214,B222),0)","v":0},{"$f":"MAX(TREND(F213:F214,B213:B214,B222),0)","v":0},{"$f":"MAX(TREND(G213:G214,$B213:$B214,$B222),0)","v":0},{"$f":"MAX(TREND(H213:H214,$B213:$B214,$B222),0)","v":0},{"$f":"MIN(MAX(TREND(I213:I214,B213:B214,B222),0),1)","v":0},{"$f":"MIN(MAX(TREND(J213:J214,B213:B214,B222),0),1)","v":0},{"$f":"MAX(TREND(K213:K214,B213:B214,B222),0)","v":0},{"$f":"MAX(TREND(L213:L214,B213:B214,B222),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,C222*E222/G222,K222/G222),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,D222*F222/H222,L222/H222),0)","v":0},{"$f":"MAX(TREND(O213:O214,$B213:$B214,$B222),0)","v":0},{"$f":"MAX(TREND(P213:P214,$B213:$B214,$B222),0)","v":0},{"$f":"TREND(Q213:Q214,$B213:$B214,$B222)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M222*(I222*ValTimeTruck+(1-I222)*ValTimeAuto)-N222*(J222*ValTimeTruck+(1-J222)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M222)-N222)*ValTimeAuto)+O222-P222)*(H222-Q222)*0.5*(1+TTUprater)^($B222-YearCurrent))","v":0},0,0]
[null,7,{"$f":"MAX(TREND(C213:C214,B213:B214,B223),0)","v":0},{"$f":"MAX(TREND(D213:D214,B213:B214,B223),0)","v":0},{"$f":"MAX(TREND(E213:E214,B213:B214,B223),0)","v":0},{"$f":"MAX(TREND(F213:F214,B213:B214,B223),0)","v":0},{"$f":"MAX(TREND(G213:G214,$B213:$B214,$B223),0)","v":0},{"$f":"MAX(TREND(H213:H214,$B213:$B214,$B223),0)","v":0},{"$f":"MIN(MAX(TREND(I213:I214,B213:B214,B223),0),1)","v":0},{"$f":"MIN(MAX(TREND(J213:J214,B213:B214,B223),0),1)","v":0},{"$f":"MAX(TREND(K213:K214,B213:B214,B223),0)","v":0},{"$f":"MAX(TREND(L213:L214,B213:B214,B223),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,C223*E223/G223,K223/G223),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,D223*F223/H223,L223/H223),0)","v":0},{"$f":"MAX(TREND(O213:O214,$B213:$B214,$B223),0)","v":0},{"$f":"MAX(TREND(P213:P214,$B213:$B214,$B223),0)","v":0},{"$f":"TREND(Q213:Q214,$B213:$B214,$B223)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M223*(I223*ValTimeTruck+(1-I223)*ValTimeAuto)-N223*(J223*ValTimeTruck+(1-J223)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M223)-N223)*ValTimeAuto)+O223-P223)*(H223-Q223)*0.5*(1+TTUprater)^($B223-YearCurrent))","v":0},0,0]
[null,8,{"$f":"MAX(TREND(C213:C214,B213:B214,B224),0)","v":0},{"$f":"MAX(TREND(D213:D214,B213:B214,B224),0)","v":0},{"$f":"MAX(TREND(E213:E214,B213:B214,B224),0)","v":0},{"$f":"MAX(TREND(F213:F214,B213:B214,B224),0)","v":0},{"$f":"MAX(TREND(G213:G214,$B213:$B214,$B224),0)","v":0},{"$f":"MAX(TREND(H213:H214,$B213:$B214,$B224),0)","v":0},{"$f":"MIN(MAX(TREND(I213:I214,B213:B214,B224),0),1)","v":0},{"$f":"MIN(MAX(TREND(J213:J214,B213:B214,B224),0),1)","v":0},{"$f":"MAX(TREND(K213:K214,B213:B214,B224),0)","v":0},{"$f":"MAX(TREND(L213:L214,B213:B214,B224),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,C224*E224/G224,K224/G224),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,D224*F224/H224,L224/H224),0)","v":0},{"$f":"MAX(TREND(O213:O214,$B213:$B214,$B224),0)","v":0},{"$f":"MAX(TREND(P213:P214,$B213:$B214,$B224),0)","v":0},{"$f":"TREND(Q213:Q214,$B213:$B214,$B224)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M224*(I224*ValTimeTruck+(1-I224)*ValTimeAuto)-N224*(J224*ValTimeTruck+(1-J224)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M224)-N224)*ValTimeAuto)+O224-P224)*(H224-Q224)*0.5*(1+TTUprater)^($B224-YearCurrent))","v":0},0,0]
[null,9,{"$f":"MAX(TREND(C213:C214,B213:B214,B225),0)","v":0},{"$f":"MAX(TREND(D213:D214,B213:B214,B225),0)","v":0},{"$f":"MAX(TREND(E213:E214,B213:B214,B225),0)","v":0},{"$f":"MAX(TREND(F213:F214,B213:B214,B225),0)","v":0},{"$f":"MAX(TREND(G213:G214,$B213:$B214,$B225),0)","v":0},{"$f":"MAX(TREND(H213:H214,$B213:$B214,$B225),0)","v":0},{"$f":"MIN(MAX(TREND(I213:I214,B213:B214,B225),0),1)","v":0},{"$f":"MIN(MAX(TREND(J213:J214,B213:B214,B225),0),1)","v":0},{"$f":"MAX(TREND(K213:K214,B213:B214,B225),0)","v":0},{"$f":"MAX(TREND(L213:L214,B213:B214,B225),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,C225*E225/G225,K225/G225),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,D225*F225/H225,L225/H225),0)","v":0},{"$f":"MAX(TREND(O213:O214,$B213:$B214,$B225),0)","v":0},{"$f":"MAX(TREND(P213:P214,$B213:$B214,$B225),0)","v":0},{"$f":"TREND(Q213:Q214,$B213:$B214,$B225)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M225*(I225*ValTimeTruck+(1-I225)*ValTimeAuto)-N225*(J225*ValTimeTruck+(1-J225)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M225)-N225)*ValTimeAuto)+O225-P225)*(H225-Q225)*0.5*(1+TTUprater)^($B225-YearCurrent))","v":0},0,0]
[null,10,{"$f":"MAX(TREND(C213:C214,B213:B214,B226),0)","v":0},{"$f":"MAX(TREND(D213:D214,B213:B214,B226),0)","v":0},{"$f":"MAX(TREND(E213:E214,B213:B214,B226),0)","v":0},{"$f":"MAX(TREND(F213:F214,B213:B214,B226),0)","v":0},{"$f":"MAX(TREND(G213:G214,$B213:$B214,$B226),0)","v":0},{"$f":"MAX(TREND(H213:H214,$B213:$B214,$B226),0)","v":0},{"$f":"MIN(MAX(TREND(I213:I214,B213:B214,B226),0),1)","v":0},{"$f":"MIN(MAX(TREND(J213:J214,B213:B214,B226),0),1)","v":0},{"$f":"MAX(TREND(K213:K214,B213:B214,B226),0)","v":0},{"$f":"MAX(TREND(L213:L214,B213:B214,B226),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,C226*E226/G226,K226/G226),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,D226*F226/H226,L226/H226),0)","v":0},{"$f":"MAX(TREND(O213:O214,$B213:$B214,$B226),0)","v":0},{"$f":"MAX(TREND(P213:P214,$B213:$B214,$B226),0)","v":0},{"$f":"TREND(Q213:Q214,$B213:$B214,$B226)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M226*(I226*ValTimeTruck+(1-I226)*ValTimeAuto)-N226*(J226*ValTimeTruck+(1-J226)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M226)-N226)*ValTimeAuto)+O226-P226)*(H226-Q226)*0.5*(1+TTUprater)^($B226-YearCurrent))","v":0},0,0]
[null,11,{"$f":"MAX(TREND(C213:C214,B213:B214,B227),0)","v":0},{"$f":"MAX(TREND(D213:D214,B213:B214,B227),0)","v":0},{"$f":"MAX(TREND(E213:E214,B213:B214,B227),0)","v":0},{"$f":"MAX(TREND(F213:F214,B213:B214,B227),0)","v":0},{"$f":"MAX(TREND(G213:G214,$B213:$B214,$B227),0)","v":0},{"$f":"MAX(TREND(H213:H214,$B213:$B214,$B227),0)","v":0},{"$f":"MIN(MAX(TREND(I213:I214,B213:B214,B227),0),1)","v":0},{"$f":"MIN(MAX(TREND(J213:J214,B213:B214,B227),0),1)","v":0},{"$f":"MAX(TREND(K213:K214,B213:B214,B227),0)","v":0},{"$f":"MAX(TREND(L213:L214,B213:B214,B227),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,C227*E227/G227,K227/G227),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,D227*F227/H227,L227/H227),0)","v":0},{"$f":"MAX(TREND(O213:O214,$B213:$B214,$B227),0)","v":0},{"$f":"MAX(TREND(P213:P214,$B213:$B214,$B227),0)","v":0},{"$f":"TREND(Q213:Q214,$B213:$B214,$B227)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M227*(I227*ValTimeTruck+(1-I227)*ValTimeAuto)-N227*(J227*ValTimeTruck+(1-J227)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M227)-N227)*ValTimeAuto)+O227-P227)*(H227-Q227)*0.5*(1+TTUprater)^($B227-YearCurrent))","v":0},0,0]
[null,12,{"$f":"MAX(TREND(C213:C214,B213:B214,B228),0)","v":0},{"$f":"MAX(TREND(D213:D214,B213:B214,B228),0)","v":0},{"$f":"MAX(TREND(E213:E214,B213:B214,B228),0)","v":0},{"$f":"MAX(TREND(F213:F214,B213:B214,B228),0)","v":0},{"$f":"MAX(TREND(G213:G214,$B213:$B214,$B228),0)","v":0},{"$f":"MAX(TREND(H213:H214,$B213:$B214,$B228),0)","v":0},{"$f":"MIN(MAX(TREND(I213:I214,B213:B214,B228),0),1)","v":0},{"$f":"MIN(MAX(TREND(J213:J214,B213:B214,B228),0),1)","v":0},{"$f":"MAX(TREND(K213:K214,B213:B214,B228),0)","v":0},{"$f":"MAX(TREND(L213:L214,B213:B214,B228),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,C228*E228/G228,K228/G228),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,D228*F228/H228,L228/H228),0)","v":0},{"$f":"MAX(TREND(O213:O214,$B213:$B214,$B228),0)","v":0},{"$f":"MAX(TREND(P213:P214,$B213:$B214,$B228),0)","v":0},{"$f":"TREND(Q213:Q214,$B213:$B214,$B228)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M228*(I228*ValTimeTruck+(1-I228)*ValTimeAuto)-N228*(J228*ValTimeTruck+(1-J228)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M228)-N228)*ValTimeAuto)+O228-P228)*(H228-Q228)*0.5*(1+TTUprater)^($B228-YearCurrent))","v":0},0,0]
[null,13,{"$f":"MAX(TREND(C213:C214,B213:B214,B229),0)","v":0},{"$f":"MAX(TREND(D213:D214,B213:B214,B229),0)","v":0},{"$f":"MAX(TREND(E213:E214,B213:B214,B229),0)","v":0},{"$f":"MAX(TREND(F213:F214,B213:B214,B229),0)","v":0},{"$f":"MAX(TREND(G213:G214,$B213:$B214,$B229),0)","v":0},{"$f":"MAX(TREND(H213:H214,$B213:$B214,$B229),0)","v":0},{"$f":"MIN(MAX(TREND(I213:I214,B213:B214,B229),0),1)","v":0},{"$f":"MIN(MAX(TREND(J213:J214,B213:B214,B229),0),1)","v":0},{"$f":"MAX(TREND(K213:K214,B213:B214,B229),0)","v":0},{"$f":"MAX(TREND(L213:L214,B213:B214,B229),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,C229*E229/G229,K229/G229),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,D229*F229/H229,L229/H229),0)","v":0},{"$f":"MAX(TREND(O213:O214,$B213:$B214,$B229),0)","v":0},{"$f":"MAX(TREND(P213:P214,$B213:$B214,$B229),0)","v":0},{"$f":"TREND(Q213:Q214,$B213:$B214,$B229)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M229*(I229*ValTimeTruck+(1-I229)*ValTimeAuto)-N229*(J229*ValTimeTruck+(1-J229)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M229)-N229)*ValTimeAuto)+O229-P229)*(H229-Q229)*0.5*(1+TTUprater)^($B229-YearCurrent))","v":0},0,0]
[null,14,{"$f":"MAX(TREND(C213:C214,B213:B214,B230),0)","v":0},{"$f":"MAX(TREND(D213:D214,B213:B214,B230),0)","v":0},{"$f":"MAX(TREND(E213:E214,B213:B214,B230),0)","v":0},{"$f":"MAX(TREND(F213:F214,B213:B214,B230),0)","v":0},{"$f":"MAX(TREND(G213:G214,$B213:$B214,$B230),0)","v":0},{"$f":"MAX(TREND(H213:H214,$B213:$B214,$B230),0)","v":0},{"$f":"MIN(MAX(TREND(I213:I214,B213:B214,B230),0),1)","v":0},{"$f":"MIN(MAX(TREND(J213:J214,B213:B214,B230),0),1)","v":0},{"$f":"MAX(TREND(K213:K214,B213:B214,B230),0)","v":0},{"$f":"MAX(TREND(L213:L214,B213:B214,B230),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,C230*E230/G230,K230/G230),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,D230*F230/H230,L230/H230),0)","v":0},{"$f":"MAX(TREND(O213:O214,$B213:$B214,$B230),0)","v":0},{"$f":"MAX(TREND(P213:P214,$B213:$B214,$B230),0)","v":0},{"$f":"TREND(Q213:Q214,$B213:$B214,$B230)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M230*(I230*ValTimeTruck+(1-I230)*ValTimeAuto)-N230*(J230*ValTimeTruck+(1-J230)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M230)-N230)*ValTimeAuto)+O230-P230)*(H230-Q230)*0.5*(1+TTUprater)^($B230-YearCurrent))","v":0},0,0]
[null,15,{"$f":"MAX(TREND(C213:C214,B213:B214,B231),0)","v":0},{"$f":"MAX(TREND(D213:D214,B213:B214,B231),0)","v":0},{"$f":"MAX(TREND(E213:E214,B213:B214,B231),0)","v":0},{"$f":"MAX(TREND(F213:F214,B213:B214,B231),0)","v":0},{"$f":"MAX(TREND(G213:G214,$B213:$B214,$B231),0)","v":0},{"$f":"MAX(TREND(H213:H214,$B213:$B214,$B231),0)","v":0},{"$f":"MIN(MAX(TREND(I213:I214,B213:B214,B231),0),1)","v":0},{"$f":"MIN(MAX(TREND(J213:J214,B213:B214,B231),0),1)","v":0},{"$f":"MAX(TREND(K213:K214,B213:B214,B231),0)","v":0},{"$f":"MAX(TREND(L213:L214,B213:B214,B231),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,C231*E231/G231,K231/G231),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,D231*F231/H231,L231/H231),0)","v":0},{"$f":"MAX(TREND(O213:O214,$B213:$B214,$B231),0)","v":0},{"$f":"MAX(TREND(P213:P214,$B213:$B214,$B231),0)","v":0},{"$f":"TREND(Q213:Q214,$B213:$B214,$B231)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M231*(I231*ValTimeTruck+(1-I231)*ValTimeAuto)-N231*(J231*ValTimeTruck+(1-J231)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M231)-N231)*ValTimeAuto)+O231-P231)*(H231-Q231)*0.5*(1+TTUprater)^($B231-YearCurrent))","v":0},0,0]
[null,16,{"$f":"MAX(TREND(C213:C214,B213:B214,B232),0)","v":0},{"$f":"MAX(TREND(D213:D214,B213:B214,B232),0)","v":0},{"$f":"MAX(TREND(E213:E214,B213:B214,B232),0)","v":0},{"$f":"MAX(TREND(F213:F214,B213:B214,B232),0)","v":0},{"$f":"MAX(TREND(G213:G214,$B213:$B214,$B232),0)","v":0},{"$f":"MAX(TREND(H213:H214,$B213:$B214,$B232),0)","v":0},{"$f":"MIN(MAX(TREND(I213:I214,B213:B214,B232),0),1)","v":0},{"$f":"MIN(MAX(TREND(J213:J214,B213:B214,B232),0),1)","v":0},{"$f":"MAX(TREND(K213:K214,B213:B214,B232),0)","v":0},{"$f":"MAX(TREND(L213:L214,B213:B214,B232),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,C232*E232/G232,K232/G232),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,D232*F232/H232,L232/H232),0)","v":0},{"$f":"MAX(TREND(O213:O214,$B213:$B214,$B232),0)","v":0},{"$f":"MAX(TREND(P213:P214,$B213:$B214,$B232),0)","v":0},{"$f":"TREND(Q213:Q214,$B213:$B214,$B232)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M232*(I232*ValTimeTruck+(1-I232)*ValTimeAuto)-N232*(J232*ValTimeTruck+(1-J232)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M232)-N232)*ValTimeAuto)+O232-P232)*(H232-Q232)*0.5*(1+TTUprater)^($B232-YearCurrent))","v":0},0,0]
[null,17,{"$f":"MAX(TREND(C213:C214,B213:B214,B233),0)","v":0},{"$f":"MAX(TREND(D213:D214,B213:B214,B233),0)","v":0},{"$f":"MAX(TREND(E213:E214,B213:B214,B233),0)","v":0},{"$f":"MAX(TREND(F213:F214,B213:B214,B233),0)","v":0},{"$f":"MAX(TREND(G213:G214,$B213:$B214,$B233),0)","v":0},{"$f":"MAX(TREND(H213:H214,$B213:$B214,$B233),0)","v":0},{"$f":"MIN(MAX(TREND(I213:I214,B213:B214,B233),0),1)","v":0},{"$f":"MIN(MAX(TREND(J213:J214,B213:B214,B233),0),1)","v":0},{"$f":"MAX(TREND(K213:K214,B213:B214,B233),0)","v":0},{"$f":"MAX(TREND(L213:L214,B213:B214,B233),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,C233*E233/G233,K233/G233),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,D233*F233/H233,L233/H233),0)","v":0},{"$f":"MAX(TREND(O213:O214,$B213:$B214,$B233),0)","v":0},{"$f":"MAX(TREND(P213:P214,$B213:$B214,$B233),0)","v":0},{"$f":"TREND(Q213:Q214,$B213:$B214,$B233)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M233*(I233*ValTimeTruck+(1-I233)*ValTimeAuto)-N233*(J233*ValTimeTruck+(1-J233)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M233)-N233)*ValTimeAuto)+O233-P233)*(H233-Q233)*0.5*(1+TTUprater)^($B233-YearCurrent))","v":0},0,0]
[null,18,{"$f":"MAX(TREND(C213:C214,B213:B214,B234),0)","v":0},{"$f":"MAX(TREND(D213:D214,B213:B214,B234),0)","v":0},{"$f":"MAX(TREND(E213:E214,B213:B214,B234),0)","v":0},{"$f":"MAX(TREND(F213:F214,B213:B214,B234),0)","v":0},{"$f":"MAX(TREND(G213:G214,$B213:$B214,$B234),0)","v":0},{"$f":"MAX(TREND(H213:H214,$B213:$B214,$B234),0)","v":0},{"$f":"MIN(MAX(TREND(I213:I214,B213:B214,B234),0),1)","v":0},{"$f":"MIN(MAX(TREND(J213:J214,B213:B214,B234),0),1)","v":0},{"$f":"MAX(TREND(K213:K214,B213:B214,B234),0)","v":0},{"$f":"MAX(TREND(L213:L214,B213:B214,B234),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,C234*E234/G234,K234/G234),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,D234*F234/H234,L234/H234),0)","v":0},{"$f":"MAX(TREND(O213:O214,$B213:$B214,$B234),0)","v":0},{"$f":"MAX(TREND(P213:P214,$B213:$B214,$B234),0)","v":0},{"$f":"TREND(Q213:Q214,$B213:$B214,$B234)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M234*(I234*ValTimeTruck+(1-I234)*ValTimeAuto)-N234*(J234*ValTimeTruck+(1-J234)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M234)-N234)*ValTimeAuto)+O234-P234)*(H234-Q234)*0.5*(1+TTUprater)^($B234-YearCurrent))","v":0},0,0]
[null,19,{"$f":"MAX(TREND(C213:C214,B213:B214,B235),0)","v":0},{"$f":"MAX(TREND(D213:D214,B213:B214,B235),0)","v":0},{"$f":"MAX(TREND(E213:E214,B213:B214,B235),0)","v":0},{"$f":"MAX(TREND(F213:F214,B213:B214,B235),0)","v":0},{"$f":"MAX(TREND(G213:G214,$B213:$B214,$B235),0)","v":0},{"$f":"MAX(TREND(H213:H214,$B213:$B214,$B235),0)","v":0},{"$f":"MIN(MAX(TREND(I213:I214,B213:B214,B235),0),1)","v":0},{"$f":"MIN(MAX(TREND(J213:J214,B213:B214,B235),0),1)","v":0},{"$f":"MAX(TREND(K213:K214,B213:B214,B235),0)","v":0},{"$f":"MAX(TREND(L213:L214,B213:B214,B235),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,C235*E235/G235,K235/G235),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,D235*F235/H235,L235/H235),0)","v":0},{"$f":"MAX(TREND(O213:O214,$B213:$B214,$B235),0)","v":0},{"$f":"MAX(TREND(P213:P214,$B213:$B214,$B235),0)","v":0},{"$f":"TREND(Q213:Q214,$B213:$B214,$B235)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M235*(I235*ValTimeTruck+(1-I235)*ValTimeAuto)-N235*(J235*ValTimeTruck+(1-J235)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M235)-N235)*ValTimeAuto)+O235-P235)*(H235-Q235)*0.5*(1+TTUprater)^($B235-YearCurrent))","v":0},0,0]
[null,20,{"$f":"MAX(TREND(C213:C214,B213:B214,B236),0)","v":0},{"$f":"MAX(TREND(D213:D214,B213:B214,B236),0)","v":0},{"$f":"MAX(TREND(E213:E214,B213:B214,B236),0)","v":0},{"$f":"MAX(TREND(F213:F214,B213:B214,B236),0)","v":0},{"$f":"MAX(TREND(G213:G214,$B213:$B214,$B236),0)","v":0},{"$f":"MAX(TREND(H213:H214,$B213:$B214,$B236),0)","v":0},{"$f":"MIN(MAX(TREND(I213:I214,B213:B214,B236),0),1)","v":0},{"$f":"MIN(MAX(TREND(J213:J214,B213:B214,B236),0),1)","v":0},{"$f":"MAX(TREND(K213:K214,B213:B214,B236),0)","v":0},{"$f":"MAX(TREND(L213:L214,B213:B214,B236),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,C236*E236/G236,K236/G236),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,D236*F236/H236,L236/H236),0)","v":0},{"$f":"MAX(TREND(O213:O214,$B213:$B214,$B236),0)","v":0},{"$f":"MAX(TREND(P213:P214,$B213:$B214,$B236),0)","v":0},{"$f":"TREND(Q213:Q214,$B213:$B214,$B236)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M236*(I236*ValTimeTruck+(1-I236)*ValTimeAuto)-N236*(J236*ValTimeTruck+(1-J236)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M236)-N236)*ValTimeAuto)+O236-P236)*(H236-Q236)*0.5*(1+TTUprater)^($B236-YearCurrent))","v":0},0,0]
[null,21,{"$f":"MAX(TREND(C213:C214,B213:B214,B237),0)","v":0},{"$f":"MAX(TREND(D213:D214,B213:B214,B237),0)","v":0},{"$f":"MAX(TREND(E213:E214,B213:B214,B237),0)","v":0},{"$f":"MAX(TREND(F213:F214,B213:B214,B237),0)","v":0},{"$f":"MAX(TREND(G213:G214,$B213:$B214,$B237),0)","v":0},{"$f":"MAX(TREND(H213:H214,$B213:$B214,$B237),0)","v":0},{"$f":"MIN(MAX(TREND(I213:I214,B213:B214,B237),0),1)","v":0},{"$f":"MIN(MAX(TREND(J213:J214,B213:B214,B237),0),1)","v":0},{"$f":"MAX(TREND(K213:K214,B213:B214,B237),0)","v":0},{"$f":"MAX(TREND(L213:L214,B213:B214,B237),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,C237*E237/G237,K237/G237),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,D237*F237/H237,L237/H237),0)","v":0},{"$f":"MAX(TREND(O213:O214,$B213:$B214,$B237),0)","v":0},{"$f":"MAX(TREND(P213:P214,$B213:$B214,$B237),0)","v":0},{"$f":"TREND(Q213:Q214,$B213:$B214,$B237)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M237*(I237*ValTimeTruck+(1-I237)*ValTimeAuto)-N237*(J237*ValTimeTruck+(1-J237)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M237)-N237)*ValTimeAuto)+O237-P237)*(H237-Q237)*0.5*(1+TTUprater)^($B237-YearCurrent))","v":0},0,0]
[null,22,{"$f":"MAX(TREND(C213:C214,B213:B214,B238),0)","v":0},{"$f":"MAX(TREND(D213:D214,B213:B214,B238),0)","v":0},{"$f":"MAX(TREND(E213:E214,B213:B214,B238),0)","v":0},{"$f":"MAX(TREND(F213:F214,B213:B214,B238),0)","v":0},{"$f":"MAX(TREND(G213:G214,$B213:$B214,$B238),0)","v":0},{"$f":"MAX(TREND(H213:H214,$B213:$B214,$B238),0)","v":0},{"$f":"MIN(MAX(TREND(I213:I214,B213:B214,B238),0),1)","v":0},{"$f":"MIN(MAX(TREND(J213:J214,B213:B214,B238),0),1)","v":0},{"$f":"MAX(TREND(K213:K214,B213:B214,B238),0)","v":0},{"$f":"MAX(TREND(L213:L214,B213:B214,B238),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,C238*E238/G238,K238/G238),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,D238*F238/H238,L238/H238),0)","v":0},{"$f":"MAX(TREND(O213:O214,$B213:$B214,$B238),0)","v":0},{"$f":"MAX(TREND(P213:P214,$B213:$B214,$B238),0)","v":0},{"$f":"TREND(Q213:Q214,$B213:$B214,$B238)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M238*(I238*ValTimeTruck+(1-I238)*ValTimeAuto)-N238*(J238*ValTimeTruck+(1-J238)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M238)-N238)*ValTimeAuto)+O238-P238)*(H238-Q238)*0.5*(1+TTUprater)^($B238-YearCurrent))","v":0},0,0]
[null,23,{"$f":"MAX(TREND(C213:C214,B213:B214,B239),0)","v":0},{"$f":"MAX(TREND(D213:D214,B213:B214,B239),0)","v":0},{"$f":"MAX(TREND(E213:E214,B213:B214,B239),0)","v":0},{"$f":"MAX(TREND(F213:F214,B213:B214,B239),0)","v":0},{"$f":"MAX(TREND(G213:G214,$B213:$B214,$B239),0)","v":0},{"$f":"MAX(TREND(H213:H214,$B213:$B214,$B239),0)","v":0},{"$f":"MIN(MAX(TREND(I213:I214,B213:B214,B239),0),1)","v":0},{"$f":"MIN(MAX(TREND(J213:J214,B213:B214,B239),0),1)","v":0},{"$f":"MAX(TREND(K213:K214,B213:B214,B239),0)","v":0},{"$f":"MAX(TREND(L213:L214,B213:B214,B239),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,C239*E239/G239,K239/G239),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,D239*F239/H239,L239/H239),0)","v":0},{"$f":"MAX(TREND(O213:O214,$B213:$B214,$B239),0)","v":0},{"$f":"MAX(TREND(P213:P214,$B213:$B214,$B239),0)","v":0},{"$f":"TREND(Q213:Q214,$B213:$B214,$B239)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M239*(I239*ValTimeTruck+(1-I239)*ValTimeAuto)-N239*(J239*ValTimeTruck+(1-J239)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M239)-N239)*ValTimeAuto)+O239-P239)*(H239-Q239)*0.5*(1+TTUprater)^($B239-YearCurrent))","v":0},0,0]
[null,24,{"$f":"MAX(TREND(C213:C214,B213:B214,B240),0)","v":0},{"$f":"MAX(TREND(D213:D214,B213:B214,B240),0)","v":0},{"$f":"MAX(TREND(E213:E214,B213:B214,B240),0)","v":0},{"$f":"MAX(TREND(F213:F214,B213:B214,B240),0)","v":0},{"$f":"MAX(TREND(G213:G214,$B213:$B214,$B240),0)","v":0},{"$f":"MAX(TREND(H213:H214,$B213:$B214,$B240),0)","v":0},{"$f":"MIN(MAX(TREND(I213:I214,B213:B214,B240),0),1)","v":0},{"$f":"MIN(MAX(TREND(J213:J214,B213:B214,B240),0),1)","v":0},{"$f":"MAX(TREND(K213:K214,B213:B214,B240),0)","v":0},{"$f":"MAX(TREND(L213:L214,B213:B214,B240),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,C240*E240/G240,K240/G240),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,D240*F240/H240,L240/H240),0)","v":0},{"$f":"MAX(TREND(O213:O214,$B213:$B214,$B240),0)","v":0},{"$f":"MAX(TREND(P213:P214,$B213:$B214,$B240),0)","v":0},{"$f":"TREND(Q213:Q214,$B213:$B214,$B240)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M240*(I240*ValTimeTruck+(1-I240)*ValTimeAuto)-N240*(J240*ValTimeTruck+(1-J240)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M240)-N240)*ValTimeAuto)+O240-P240)*(H240-Q240)*0.5*(1+TTUprater)^($B240-YearCurrent))","v":0},0,0]
[null,25,{"$f":"MAX(TREND(C213:C214,B213:B214,B241),0)","v":0},{"$f":"MAX(TREND(D213:D214,B213:B214,B241),0)","v":0},{"$f":"MAX(TREND(E213:E214,B213:B214,B241),0)","v":0},{"$f":"MAX(TREND(F213:F214,B213:B214,B241),0)","v":0},{"$f":"MAX(TREND(G213:G214,$B213:$B214,$B241),0)","v":0},{"$f":"MAX(TREND(H213:H214,$B213:$B214,$B241),0)","v":0},{"$f":"MIN(MAX(TREND(I213:I214,B213:B214,B241),0),1)","v":0},{"$f":"MIN(MAX(TREND(J213:J214,B213:B214,B241),0),1)","v":0},{"$f":"MAX(TREND(K213:K214,B213:B214,B241),0)","v":0},{"$f":"MAX(TREND(L213:L214,B213:B214,B241),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,C241*E241/G241,K241/G241),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,D241*F241/H241,L241/H241),0)","v":0},{"$f":"MAX(TREND(O213:O214,$B213:$B214,$B241),0)","v":0},{"$f":"MAX(TREND(P213:P214,$B213:$B214,$B241),0)","v":0},{"$f":"TREND(Q213:Q214,$B213:$B214,$B241)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M241*(I241*ValTimeTruck+(1-I241)*ValTimeAuto)-N241*(J241*ValTimeTruck+(1-J241)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M241)-N241)*ValTimeAuto)+O241-P241)*(H241-Q241)*0.5*(1+TTUprater)^($B241-YearCurrent))","v":0},0,0]
[null,26,{"$f":"MAX(TREND(C213:C214,B213:B214,B242),0)","v":0},{"$f":"MAX(TREND(D213:D214,B213:B214,B242),0)","v":0},{"$f":"MAX(TREND(E213:E214,B213:B214,B242),0)","v":0},{"$f":"MAX(TREND(F213:F214,B213:B214,B242),0)","v":0},{"$f":"MAX(TREND(G213:G214,$B213:$B214,$B242),0)","v":0},{"$f":"MAX(TREND(H213:H214,$B213:$B214,$B242),0)","v":0},{"$f":"MIN(MAX(TREND(I213:I214,B213:B214,B242),0),1)","v":0},{"$f":"MIN(MAX(TREND(J213:J214,B213:B214,B242),0),1)","v":0},{"$f":"MAX(TREND(K213:K214,B213:B214,B242),0)","v":0},{"$f":"MAX(TREND(L213:L214,B213:B214,B242),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,C242*E242/G242,K242/G242),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,D242*F242/H242,L242/H242),0)","v":0},{"$f":"MAX(TREND(O213:O214,$B213:$B214,$B242),0)","v":0},{"$f":"MAX(TREND(P213:P214,$B213:$B214,$B242),0)","v":0},{"$f":"TREND(Q213:Q214,$B213:$B214,$B242)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M242*(I242*ValTimeTruck+(1-I242)*ValTimeAuto)-N242*(J242*ValTimeTruck+(1-J242)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M242)-N242)*ValTimeAuto)+O242-P242)*(H242-Q242)*0.5*(1+TTUprater)^($B242-YearCurrent))","v":0},0,0]
[null,27,{"$f":"MAX(TREND(C213:C214,B213:B214,B243),0)","v":0},{"$f":"MAX(TREND(D213:D214,B213:B214,B243),0)","v":0},{"$f":"MAX(TREND(E213:E214,B213:B214,B243),0)","v":0},{"$f":"MAX(TREND(F213:F214,B213:B214,B243),0)","v":0},{"$f":"MAX(TREND(G213:G214,$B213:$B214,$B243),0)","v":0},{"$f":"MAX(TREND(H213:H214,$B213:$B214,$B243),0)","v":0},{"$f":"MIN(MAX(TREND(I213:I214,B213:B214,B243),0),1)","v":0},{"$f":"MIN(MAX(TREND(J213:J214,B213:B214,B243),0),1)","v":0},{"$f":"MAX(TREND(K213:K214,B213:B214,B243),0)","v":0},{"$f":"MAX(TREND(L213:L214,B213:B214,B243),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,C243*E243/G243,K243/G243),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,D243*F243/H243,L243/H243),0)","v":0},{"$f":"MAX(TREND(O213:O214,$B213:$B214,$B243),0)","v":0},{"$f":"MAX(TREND(P213:P214,$B213:$B214,$B243),0)","v":0},{"$f":"TREND(Q213:Q214,$B213:$B214,$B243)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M243*(I243*ValTimeTruck+(1-I243)*ValTimeAuto)-N243*(J243*ValTimeTruck+(1-J243)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M243)-N243)*ValTimeAuto)+O243-P243)*(H243-Q243)*0.5*(1+TTUprater)^($B243-YearCurrent))","v":0},0,0]
[null,28,{"$f":"MAX(TREND(C213:C214,B213:B214,B244),0)","v":0},{"$f":"MAX(TREND(D213:D214,B213:B214,B244),0)","v":0},{"$f":"MAX(TREND(E213:E214,B213:B214,B244),0)","v":0},{"$f":"MAX(TREND(F213:F214,B213:B214,B244),0)","v":0},{"$f":"MAX(TREND(G213:G214,$B213:$B214,$B244),0)","v":0},{"$f":"MAX(TREND(H213:H214,$B213:$B214,$B244),0)","v":0},{"$f":"MIN(MAX(TREND(I213:I214,B213:B214,B244),0),1)","v":0},{"$f":"MIN(MAX(TREND(J213:J214,B213:B214,B244),0),1)","v":0},{"$f":"MAX(TREND(K213:K214,B213:B214,B244),0)","v":0},{"$f":"MAX(TREND(L213:L214,B213:B214,B244),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,C244*E244/G244,K244/G244),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,D244*F244/H244,L244/H244),0)","v":0},{"$f":"MAX(TREND(O213:O214,$B213:$B214,$B244),0)","v":0},{"$f":"MAX(TREND(P213:P214,$B213:$B214,$B244),0)","v":0},{"$f":"TREND(Q213:Q214,$B213:$B214,$B244)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M244*(I244*ValTimeTruck+(1-I244)*ValTimeAuto)-N244*(J244*ValTimeTruck+(1-J244)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M244)-N244)*ValTimeAuto)+O244-P244)*(H244-Q244)*0.5*(1+TTUprater)^($B244-YearCurrent))","v":0},0,0]
[null,29,{"$f":"MAX(TREND(C213:C214,B213:B214,B245),0)","v":0},{"$f":"MAX(TREND(D213:D214,B213:B214,B245),0)","v":0},{"$f":"MAX(TREND(E213:E214,B213:B214,B245),0)","v":0},{"$f":"MAX(TREND(F213:F214,B213:B214,B245),0)","v":0},{"$f":"MAX(TREND(G213:G214,$B213:$B214,$B245),0)","v":0},{"$f":"MAX(TREND(H213:H214,$B213:$B214,$B245),0)","v":0},{"$f":"MIN(MAX(TREND(I213:I214,B213:B214,B245),0),1)","v":0},{"$f":"MIN(MAX(TREND(J213:J214,B213:B214,B245),0),1)","v":0},{"$f":"MAX(TREND(K213:K214,B213:B214,B245),0)","v":0},{"$f":"MAX(TREND(L213:L214,B213:B214,B245),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,C245*E245/G245,K245/G245),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,D245*F245/H245,L245/H245),0)","v":0},{"$f":"MAX(TREND(O213:O214,$B213:$B214,$B245),0)","v":0},{"$f":"MAX(TREND(P213:P214,$B213:$B214,$B245),0)","v":0},{"$f":"TREND(Q213:Q214,$B213:$B214,$B245)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M245*(I245*ValTimeTruck+(1-I245)*ValTimeAuto)-N245*(J245*ValTimeTruck+(1-J245)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M245)-N245)*ValTimeAuto)+O245-P245)*(H245-Q245)*0.5*(1+TTUprater)^($B245-YearCurrent))","v":0},0,0]
[null,30,{"$f":"MAX(TREND(C213:C214,B213:B214,B246),0)","v":0},{"$f":"MAX(TREND(D213:D214,B213:B214,B246),0)","v":0},{"$f":"MAX(TREND(E213:E214,B213:B214,B246),0)","v":0},{"$f":"MAX(TREND(F213:F214,B213:B214,B246),0)","v":0},{"$f":"MAX(TREND(G213:G214,$B213:$B214,$B246),0)","v":0},{"$f":"MAX(TREND(H213:H214,$B213:$B214,$B246),0)","v":0},{"$f":"MIN(MAX(TREND(I213:I214,B213:B214,B246),0),1)","v":0},{"$f":"MIN(MAX(TREND(J213:J214,B213:B214,B246),0),1)","v":0},{"$f":"MAX(TREND(K213:K214,B213:B214,B246),0)","v":0},{"$f":"MAX(TREND(L213:L214,B213:B214,B246),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,C246*E246/G246,K246/G246),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,D246*F246/H246,L246/H246),0)","v":0},{"$f":"MAX(TREND(O213:O214,$B213:$B214,$B246),0)","v":0},{"$f":"MAX(TREND(P213:P214,$B213:$B214,$B246),0)","v":0},{"$f":"TREND(Q213:Q214,$B213:$B214,$B246)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M246*(I246*ValTimeTruck+(1-I246)*ValTimeAuto)-N246*(J246*ValTimeTruck+(1-J246)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M246)-N246)*ValTimeAuto)+O246-P246)*(H246-Q246)*0.5*(1+TTUprater)^($B246-YearCurrent))","v":0},0,0]
[null,31,{"$f":"MAX(TREND(C213:C214,B213:B214,B247),0)","v":0},{"$f":"MAX(TREND(D213:D214,B213:B214,B247),0)","v":0},{"$f":"MAX(TREND(E213:E214,B213:B214,B247),0)","v":0},{"$f":"MAX(TREND(F213:F214,B213:B214,B247),0)","v":0},{"$f":"MAX(TREND(G213:G214,$B213:$B214,$B247),0)","v":0},{"$f":"MAX(TREND(H213:H214,$B213:$B214,$B247),0)","v":0},{"$f":"MIN(MAX(TREND(I213:I214,B213:B214,B247),0),1)","v":0},{"$f":"MIN(MAX(TREND(J213:J214,B213:B214,B247),0),1)","v":0},{"$f":"MAX(TREND(K213:K214,B213:B214,B247),0)","v":0},{"$f":"MAX(TREND(L213:L214,B213:B214,B247),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,C247*E247/G247,K247/G247),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,D247*F247/H247,L247/H247),0)","v":0},{"$f":"MAX(TREND(O213:O214,$B213:$B214,$B247),0)","v":0},{"$f":"MAX(TREND(P213:P214,$B213:$B214,$B247),0)","v":0},{"$f":"TREND(Q213:Q214,$B213:$B214,$B247)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M247*(I247*ValTimeTruck+(1-I247)*ValTimeAuto)-N247*(J247*ValTimeTruck+(1-J247)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M247)-N247)*ValTimeAuto)+O247-P247)*(H247-Q247)*0.5*(1+TTUprater)^($B247-YearCurrent))","v":0},0,0]
[null,32,{"$f":"MAX(TREND(C213:C214,B213:B214,B248),0)","v":0},{"$f":"MAX(TREND(D213:D214,B213:B214,B248),0)","v":0},{"$f":"MAX(TREND(E213:E214,B213:B214,B248),0)","v":0},{"$f":"MAX(TREND(F213:F214,B213:B214,B248),0)","v":0},{"$f":"MAX(TREND(G213:G214,$B213:$B214,$B248),0)","v":0},{"$f":"MAX(TREND(H213:H214,$B213:$B214,$B248),0)","v":0},{"$f":"MIN(MAX(TREND(I213:I214,B213:B214,B248),0),1)","v":0},{"$f":"MIN(MAX(TREND(J213:J214,B213:B214,B248),0),1)","v":0},{"$f":"MAX(TREND(K213:K214,B213:B214,B248),0)","v":0},{"$f":"MAX(TREND(L213:L214,B213:B214,B248),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,C248*E248/G248,K248/G248),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,D248*F248/H248,L248/H248),0)","v":0},{"$f":"MAX(TREND(O213:O214,$B213:$B214,$B248),0)","v":0},{"$f":"MAX(TREND(P213:P214,$B213:$B214,$B248),0)","v":0},{"$f":"TREND(Q213:Q214,$B213:$B214,$B248)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M248*(I248*ValTimeTruck+(1-I248)*ValTimeAuto)-N248*(J248*ValTimeTruck+(1-J248)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M248)-N248)*ValTimeAuto)+O248-P248)*(H248-Q248)*0.5*(1+TTUprater)^($B248-YearCurrent))","v":0},0,0]
[null,33,{"$f":"MAX(TREND(C213:C214,B213:B214,B249),0)","v":0},{"$f":"MAX(TREND(D213:D214,B213:B214,B249),0)","v":0},{"$f":"MAX(TREND(E213:E214,B213:B214,B249),0)","v":0},{"$f":"MAX(TREND(F213:F214,B213:B214,B249),0)","v":0},{"$f":"MAX(TREND(G213:G214,$B213:$B214,$B249),0)","v":0},{"$f":"MAX(TREND(H213:H214,$B213:$B214,$B249),0)","v":0},{"$f":"MIN(MAX(TREND(I213:I214,B213:B214,B249),0),1)","v":0},{"$f":"MIN(MAX(TREND(J213:J214,B213:B214,B249),0),1)","v":0},{"$f":"MAX(TREND(K213:K214,B213:B214,B249),0)","v":0},{"$f":"MAX(TREND(L213:L214,B213:B214,B249),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,C249*E249/G249,K249/G249),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,D249*F249/H249,L249/H249),0)","v":0},{"$f":"MAX(TREND(O213:O214,$B213:$B214,$B249),0)","v":0},{"$f":"MAX(TREND(P213:P214,$B213:$B214,$B249),0)","v":0},{"$f":"TREND(Q213:Q214,$B213:$B214,$B249)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M249*(I249*ValTimeTruck+(1-I249)*ValTimeAuto)-N249*(J249*ValTimeTruck+(1-J249)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M249)-N249)*ValTimeAuto)+O249-P249)*(H249-Q249)*0.5*(1+TTUprater)^($B249-YearCurrent))","v":0},0,0]
[null,34,{"$f":"MAX(TREND(C213:C214,B213:B214,B250),0)","v":0},{"$f":"MAX(TREND(D213:D214,B213:B214,B250),0)","v":0},{"$f":"MAX(TREND(E213:E214,B213:B214,B250),0)","v":0},{"$f":"MAX(TREND(F213:F214,B213:B214,B250),0)","v":0},{"$f":"MAX(TREND(G213:G214,$B213:$B214,$B250),0)","v":0},{"$f":"MAX(TREND(H213:H214,$B213:$B214,$B250),0)","v":0},{"$f":"MIN(MAX(TREND(I213:I214,B213:B214,B250),0),1)","v":0},{"$f":"MIN(MAX(TREND(J213:J214,B213:B214,B250),0),1)","v":0},{"$f":"MAX(TREND(K213:K214,B213:B214,B250),0)","v":0},{"$f":"MAX(TREND(L213:L214,B213:B214,B250),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,C250*E250/G250,K250/G250),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,D250*F250/H250,L250/H250),0)","v":0},{"$f":"MAX(TREND(O213:O214,$B213:$B214,$B250),0)","v":0},{"$f":"MAX(TREND(P213:P214,$B213:$B214,$B250),0)","v":0},{"$f":"TREND(Q213:Q214,$B213:$B214,$B250)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M250*(I250*ValTimeTruck+(1-I250)*ValTimeAuto)-N250*(J250*ValTimeTruck+(1-J250)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M250)-N250)*ValTimeAuto)+O250-P250)*(H250-Q250)*0.5*(1+TTUprater)^($B250-YearCurrent))","v":0},0,0]
[null,35,{"$f":"MAX(TREND(C213:C214,B213:B214,B251),0)","v":0},{"$f":"MAX(TREND(D213:D214,B213:B214,B251),0)","v":0},{"$f":"MAX(TREND(E213:E214,B213:B214,B251),0)","v":0},{"$f":"MAX(TREND(F213:F214,B213:B214,B251),0)","v":0},{"$f":"MAX(TREND(G213:G214,$B213:$B214,$B251),0)","v":0},{"$f":"MAX(TREND(H213:H214,$B213:$B214,$B251),0)","v":0},{"$f":"MIN(MAX(TREND(I213:I214,B213:B214,B251),0),1)","v":0},{"$f":"MIN(MAX(TREND(J213:J214,B213:B214,B251),0),1)","v":0},{"$f":"MAX(TREND(K213:K214,B213:B214,B251),0)","v":0},{"$f":"MAX(TREND(L213:L214,B213:B214,B251),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,C251*E251/G251,K251/G251),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,D251*F251/H251,L251/H251),0)","v":0},{"$f":"MAX(TREND(O213:O214,$B213:$B214,$B251),0)","v":0},{"$f":"MAX(TREND(P213:P214,$B213:$B214,$B251),0)","v":0},{"$f":"TREND(Q213:Q214,$B213:$B214,$B251)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M251*(I251*ValTimeTruck+(1-I251)*ValTimeAuto)-N251*(J251*ValTimeTruck+(1-J251)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M251)-N251)*ValTimeAuto)+O251-P251)*(H251-Q251)*0.5*(1+TTUprater)^($B251-YearCurrent))","v":0},0,0]
[null,36,{"$f":"MAX(TREND(C213:C214,B213:B214,B252),0)","v":0},{"$f":"MAX(TREND(D213:D214,B213:B214,B252),0)","v":0},{"$f":"MAX(TREND(E213:E214,B213:B214,B252),0)","v":0},{"$f":"MAX(TREND(F213:F214,B213:B214,B252),0)","v":0},{"$f":"MAX(TREND(G213:G214,$B213:$B214,$B252),0)","v":0},{"$f":"MAX(TREND(H213:H214,$B213:$B214,$B252),0)","v":0},{"$f":"MIN(MAX(TREND(I213:I214,B213:B214,B252),0),1)","v":0},{"$f":"MIN(MAX(TREND(J213:J214,B213:B214,B252),0),1)","v":0},{"$f":"MAX(TREND(K213:K214,B213:B214,B252),0)","v":0},{"$f":"MAX(TREND(L213:L214,B213:B214,B252),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,C252*E252/G252,K252/G252),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,D252*F252/H252,L252/H252),0)","v":0},{"$f":"MAX(TREND(O213:O214,$B213:$B214,$B252),0)","v":0},{"$f":"MAX(TREND(P213:P214,$B213:$B214,$B252),0)","v":0},{"$f":"TREND(Q213:Q214,$B213:$B214,$B252)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M252*(I252*ValTimeTruck+(1-I252)*ValTimeAuto)-N252*(J252*ValTimeTruck+(1-J252)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M252)-N252)*ValTimeAuto)+O252-P252)*(H252-Q252)*0.5*(1+TTUprater)^($B252-YearCurrent))","v":0},0,0]
[null,37,{"$f":"MAX(TREND(C213:C214,B213:B214,B253),0)","v":0},{"$f":"MAX(TREND(D213:D214,B213:B214,B253),0)","v":0},{"$f":"MAX(TREND(E213:E214,B213:B214,B253),0)","v":0},{"$f":"MAX(TREND(F213:F214,B213:B214,B253),0)","v":0},{"$f":"MAX(TREND(G213:G214,$B213:$B214,$B253),0)","v":0},{"$f":"MAX(TREND(H213:H214,$B213:$B214,$B253),0)","v":0},{"$f":"MIN(MAX(TREND(I213:I214,B213:B214,B253),0),1)","v":0},{"$f":"MIN(MAX(TREND(J213:J214,B213:B214,B253),0),1)","v":0},{"$f":"MAX(TREND(K213:K214,B213:B214,B253),0)","v":0},{"$f":"MAX(TREND(L213:L214,B213:B214,B253),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,C253*E253/G253,K253/G253),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,D253*F253/H253,L253/H253),0)","v":0},{"$f":"MAX(TREND(O213:O214,$B213:$B214,$B253),0)","v":0},{"$f":"MAX(TREND(P213:P214,$B213:$B214,$B253),0)","v":0},{"$f":"TREND(Q213:Q214,$B213:$B214,$B253)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M253*(I253*ValTimeTruck+(1-I253)*ValTimeAuto)-N253*(J253*ValTimeTruck+(1-J253)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M253)-N253)*ValTimeAuto)+O253-P253)*(H253-Q253)*0.5*(1+TTUprater)^($B253-YearCurrent))","v":0},0,0]
[null,38,{"$f":"MAX(TREND(C213:C214,B213:B214,B254),0)","v":0},{"$f":"MAX(TREND(D213:D214,B213:B214,B254),0)","v":0},{"$f":"MAX(TREND(E213:E214,B213:B214,B254),0)","v":0},{"$f":"MAX(TREND(F213:F214,B213:B214,B254),0)","v":0},{"$f":"MAX(TREND(G213:G214,$B213:$B214,$B254),0)","v":0},{"$f":"MAX(TREND(H213:H214,$B213:$B214,$B254),0)","v":0},{"$f":"MIN(MAX(TREND(I213:I214,B213:B214,B254),0),1)","v":0},{"$f":"MIN(MAX(TREND(J213:J214,B213:B214,B254),0),1)","v":0},{"$f":"MAX(TREND(K213:K214,B213:B214,B254),0)","v":0},{"$f":"MAX(TREND(L213:L214,B213:B214,B254),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,C254*E254/G254,K254/G254),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,D254*F254/H254,L254/H254),0)","v":0},{"$f":"MAX(TREND(O213:O214,$B213:$B214,$B254),0)","v":0},{"$f":"MAX(TREND(P213:P214,$B213:$B214,$B254),0)","v":0},{"$f":"TREND(Q213:Q214,$B213:$B214,$B254)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M254*(I254*ValTimeTruck+(1-I254)*ValTimeAuto)-N254*(J254*ValTimeTruck+(1-J254)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M254)-N254)*ValTimeAuto)+O254-P254)*(H254-Q254)*0.5*(1+TTUprater)^($B254-YearCurrent))","v":0},0,0]
[null,39,{"$f":"MAX(TREND(C213:C214,B213:B214,B255),0)","v":0},{"$f":"MAX(TREND(D213:D214,B213:B214,B255),0)","v":0},{"$f":"MAX(TREND(E213:E214,B213:B214,B255),0)","v":0},{"$f":"MAX(TREND(F213:F214,B213:B214,B255),0)","v":0},{"$f":"MAX(TREND(G213:G214,$B213:$B214,$B255),0)","v":0},{"$f":"MAX(TREND(H213:H214,$B213:$B214,$B255),0)","v":0},{"$f":"MIN(MAX(TREND(I213:I214,B213:B214,B255),0),1)","v":0},{"$f":"MIN(MAX(TREND(J213:J214,B213:B214,B255),0),1)","v":0},{"$f":"MAX(TREND(K213:K214,B213:B214,B255),0)","v":0},{"$f":"MAX(TREND(L213:L214,B213:B214,B255),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,C255*E255/G255,K255/G255),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,D255*F255/H255,L255/H255),0)","v":0},{"$f":"MAX(TREND(O213:O214,$B213:$B214,$B255),0)","v":0},{"$f":"MAX(TREND(P213:P214,$B213:$B214,$B255),0)","v":0},{"$f":"TREND(Q213:Q214,$B213:$B214,$B255)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M255*(I255*ValTimeTruck+(1-I255)*ValTimeAuto)-N255*(J255*ValTimeTruck+(1-J255)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M255)-N255)*ValTimeAuto)+O255-P255)*(H255-Q255)*0.5*(1+TTUprater)^($B255-YearCurrent))","v":0},0,0]
[null,40,{"$f":"MAX(TREND(C213:C214,B213:B214,B256),0)","v":0},{"$f":"MAX(TREND(D213:D214,B213:B214,B256),0)","v":0},{"$f":"MAX(TREND(E213:E214,B213:B214,B256),0)","v":0},{"$f":"MAX(TREND(F213:F214,B213:B214,B256),0)","v":0},{"$f":"MAX(TREND(G213:G214,$B213:$B214,$B256),0)","v":0},{"$f":"MAX(TREND(H213:H214,$B213:$B214,$B256),0)","v":0},{"$f":"MIN(MAX(TREND(I213:I214,B213:B214,B256),0),1)","v":0},{"$f":"MIN(MAX(TREND(J213:J214,B213:B214,B256),0),1)","v":0},{"$f":"MAX(TREND(K213:K214,B213:B214,B256),0)","v":0},{"$f":"MAX(TREND(L213:L214,B213:B214,B256),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,C256*E256/G256,K256/G256),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,D256*F256/H256,L256/H256),0)","v":0},{"$f":"MAX(TREND(O213:O214,$B213:$B214,$B256),0)","v":0},{"$f":"MAX(TREND(P213:P214,$B213:$B214,$B256),0)","v":0},{"$f":"TREND(Q213:Q214,$B213:$B214,$B256)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M256*(I256*ValTimeTruck+(1-I256)*ValTimeAuto)-N256*(J256*ValTimeTruck+(1-J256)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M256)-N256)*ValTimeAuto)+O256-P256)*(H256-Q256)*0.5*(1+TTUprater)^($B256-YearCurrent))","v":0},0,0]
[null,41,{"$f":"MAX(TREND(C213:C214,B213:B214,B257),0)","v":0},{"$f":"MAX(TREND(D213:D214,B213:B214,B257),0)","v":0},{"$f":"MAX(TREND(E213:E214,B213:B214,B257),0)","v":0},{"$f":"MAX(TREND(F213:F214,B213:B214,B257),0)","v":0},{"$f":"MAX(TREND(G213:G214,$B213:$B214,$B257),0)","v":0},{"$f":"MAX(TREND(H213:H214,$B213:$B214,$B257),0)","v":0},{"$f":"MIN(MAX(TREND(I213:I214,B213:B214,B257),0),1)","v":0},{"$f":"MIN(MAX(TREND(J213:J214,B213:B214,B257),0),1)","v":0},{"$f":"MAX(TREND(K213:K214,B213:B214,B257),0)","v":0},{"$f":"MAX(TREND(L213:L214,B213:B214,B257),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,C257*E257/G257,K257/G257),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,D257*F257/H257,L257/H257),0)","v":0},{"$f":"MAX(TREND(O213:O214,$B213:$B214,$B257),0)","v":0},{"$f":"MAX(TREND(P213:P214,$B213:$B214,$B257),0)","v":0},{"$f":"TREND(Q213:Q214,$B213:$B214,$B257)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M257*(I257*ValTimeTruck+(1-I257)*ValTimeAuto)-N257*(J257*ValTimeTruck+(1-J257)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M257)-N257)*ValTimeAuto)+O257-P257)*(H257-Q257)*0.5*(1+TTUprater)^($B257-YearCurrent))","v":0},0,0]
[null,42,{"$f":"MAX(TREND(C213:C214,B213:B214,B258),0)","v":0},{"$f":"MAX(TREND(D213:D214,B213:B214,B258),0)","v":0},{"$f":"MAX(TREND(E213:E214,B213:B214,B258),0)","v":0},{"$f":"MAX(TREND(F213:F214,B213:B214,B258),0)","v":0},{"$f":"MAX(TREND(G213:G214,$B213:$B214,$B258),0)","v":0},{"$f":"MAX(TREND(H213:H214,$B213:$B214,$B258),0)","v":0},{"$f":"MIN(MAX(TREND(I213:I214,B213:B214,B258),0),1)","v":0},{"$f":"MIN(MAX(TREND(J213:J214,B213:B214,B258),0),1)","v":0},{"$f":"MAX(TREND(K213:K214,B213:B214,B258),0)","v":0},{"$f":"MAX(TREND(L213:L214,B213:B214,B258),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,C258*E258/G258,K258/G258),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,D258*F258/H258,L258/H258),0)","v":0},{"$f":"MAX(TREND(O213:O214,$B213:$B214,$B258),0)","v":0},{"$f":"MAX(TREND(P213:P214,$B213:$B214,$B258),0)","v":0},{"$f":"TREND(Q213:Q214,$B213:$B214,$B258)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M258*(I258*ValTimeTruck+(1-I258)*ValTimeAuto)-N258*(J258*ValTimeTruck+(1-J258)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M258)-N258)*ValTimeAuto)+O258-P258)*(H258-Q258)*0.5*(1+TTUprater)^($B258-YearCurrent))","v":0},0,0]
[null,43,{"$f":"MAX(TREND(C213:C214,B213:B214,B259),0)","v":0},{"$f":"MAX(TREND(D213:D214,B213:B214,B259),0)","v":0},{"$f":"MAX(TREND(E213:E214,B213:B214,B259),0)","v":0},{"$f":"MAX(TREND(F213:F214,B213:B214,B259),0)","v":0},{"$f":"MAX(TREND(G213:G214,$B213:$B214,$B259),0)","v":0},{"$f":"MAX(TREND(H213:H214,$B213:$B214,$B259),0)","v":0},{"$f":"MIN(MAX(TREND(I213:I214,B213:B214,B259),0),1)","v":0},{"$f":"MIN(MAX(TREND(J213:J214,B213:B214,B259),0),1)","v":0},{"$f":"MAX(TREND(K213:K214,B213:B214,B259),0)","v":0},{"$f":"MAX(TREND(L213:L214,B213:B214,B259),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,C259*E259/G259,K259/G259),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,D259*F259/H259,L259/H259),0)","v":0},{"$f":"MAX(TREND(O213:O214,$B213:$B214,$B259),0)","v":0},{"$f":"MAX(TREND(P213:P214,$B213:$B214,$B259),0)","v":0},{"$f":"TREND(Q213:Q214,$B213:$B214,$B259)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M259*(I259*ValTimeTruck+(1-I259)*ValTimeAuto)-N259*(J259*ValTimeTruck+(1-J259)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M259)-N259)*ValTimeAuto)+O259-P259)*(H259-Q259)*0.5*(1+TTUprater)^($B259-YearCurrent))","v":0},0,0]
[null,44,{"$f":"MAX(TREND(C213:C214,B213:B214,B260),0)","v":0},{"$f":"MAX(TREND(D213:D214,B213:B214,B260),0)","v":0},{"$f":"MAX(TREND(E213:E214,B213:B214,B260),0)","v":0},{"$f":"MAX(TREND(F213:F214,B213:B214,B260),0)","v":0},{"$f":"MAX(TREND(G213:G214,$B213:$B214,$B260),0)","v":0},{"$f":"MAX(TREND(H213:H214,$B213:$B214,$B260),0)","v":0},{"$f":"MIN(MAX(TREND(I213:I214,B213:B214,B260),0),1)","v":0},{"$f":"MIN(MAX(TREND(J213:J214,B213:B214,B260),0),1)","v":0},{"$f":"MAX(TREND(K213:K214,B213:B214,B260),0)","v":0},{"$f":"MAX(TREND(L213:L214,B213:B214,B260),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,C260*E260/G260,K260/G260),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,D260*F260/H260,L260/H260),0)","v":0},{"$f":"MAX(TREND(O213:O214,$B213:$B214,$B260),0)","v":0},{"$f":"MAX(TREND(P213:P214,$B213:$B214,$B260),0)","v":0},{"$f":"TREND(Q213:Q214,$B213:$B214,$B260)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M260*(I260*ValTimeTruck+(1-I260)*ValTimeAuto)-N260*(J260*ValTimeTruck+(1-J260)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M260)-N260)*ValTimeAuto)+O260-P260)*(H260-Q260)*0.5*(1+TTUprater)^($B260-YearCurrent))","v":0},0,0]
[null,45,{"$f":"MAX(TREND(C213:C214,B213:B214,B261),0)","v":0},{"$f":"MAX(TREND(D213:D214,B213:B214,B261),0)","v":0},{"$f":"MAX(TREND(E213:E214,B213:B214,B261),0)","v":0},{"$f":"MAX(TREND(F213:F214,B213:B214,B261),0)","v":0},{"$f":"MAX(TREND(G213:G214,$B213:$B214,$B261),0)","v":0},{"$f":"MAX(TREND(H213:H214,$B213:$B214,$B261),0)","v":0},{"$f":"MIN(MAX(TREND(I213:I214,B213:B214,B261),0),1)","v":0},{"$f":"MIN(MAX(TREND(J213:J214,B213:B214,B261),0),1)","v":0},{"$f":"MAX(TREND(K213:K214,B213:B214,B261),0)","v":0},{"$f":"MAX(TREND(L213:L214,B213:B214,B261),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,C261*E261/G261,K261/G261),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,D261*F261/H261,L261/H261),0)","v":0},{"$f":"MAX(TREND(O213:O214,$B213:$B214,$B261),0)","v":0},{"$f":"MAX(TREND(P213:P214,$B213:$B214,$B261),0)","v":0},{"$f":"TREND(Q213:Q214,$B213:$B214,$B261)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M261*(I261*ValTimeTruck+(1-I261)*ValTimeAuto)-N261*(J261*ValTimeTruck+(1-J261)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M261)-N261)*ValTimeAuto)+O261-P261)*(H261-Q261)*0.5*(1+TTUprater)^($B261-YearCurrent))","v":0},0,0]
[null,46,{"$f":"MAX(TREND(C213:C214,B213:B214,B262),0)","v":0},{"$f":"MAX(TREND(D213:D214,B213:B214,B262),0)","v":0},{"$f":"MAX(TREND(E213:E214,B213:B214,B262),0)","v":0},{"$f":"MAX(TREND(F213:F214,B213:B214,B262),0)","v":0},{"$f":"MAX(TREND(G213:G214,$B213:$B214,$B262),0)","v":0},{"$f":"MAX(TREND(H213:H214,$B213:$B214,$B262),0)","v":0},{"$f":"MIN(MAX(TREND(I213:I214,B213:B214,B262),0),1)","v":0},{"$f":"MIN(MAX(TREND(J213:J214,B213:B214,B262),0),1)","v":0},{"$f":"MAX(TREND(K213:K214,B213:B214,B262),0)","v":0},{"$f":"MAX(TREND(L213:L214,B213:B214,B262),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,C262*E262/G262,K262/G262),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,D262*F262/H262,L262/H262),0)","v":0},{"$f":"MAX(TREND(O213:O214,$B213:$B214,$B262),0)","v":0},{"$f":"MAX(TREND(P213:P214,$B213:$B214,$B262),0)","v":0},{"$f":"TREND(Q213:Q214,$B213:$B214,$B262)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M262*(I262*ValTimeTruck+(1-I262)*ValTimeAuto)-N262*(J262*ValTimeTruck+(1-J262)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M262)-N262)*ValTimeAuto)+O262-P262)*(H262-Q262)*0.5*(1+TTUprater)^($B262-YearCurrent))","v":0},0,0]
[null,47,{"$f":"MAX(TREND(C213:C214,B213:B214,B263),0)","v":0},{"$f":"MAX(TREND(D213:D214,B213:B214,B263),0)","v":0},{"$f":"MAX(TREND(E213:E214,B213:B214,B263),0)","v":0},{"$f":"MAX(TREND(F213:F214,B213:B214,B263),0)","v":0},{"$f":"MAX(TREND(G213:G214,$B213:$B214,$B263),0)","v":0},{"$f":"MAX(TREND(H213:H214,$B213:$B214,$B263),0)","v":0},{"$f":"MIN(MAX(TREND(I213:I214,B213:B214,B263),0),1)","v":0},{"$f":"MIN(MAX(TREND(J213:J214,B213:B214,B263),0),1)","v":0},{"$f":"MAX(TREND(K213:K214,B213:B214,B263),0)","v":0},{"$f":"MAX(TREND(L213:L214,B213:B214,B263),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,C263*E263/G263,K263/G263),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,D263*F263/H263,L263/H263),0)","v":0},{"$f":"MAX(TREND(O213:O214,$B213:$B214,$B263),0)","v":0},{"$f":"MAX(TREND(P213:P214,$B213:$B214,$B263),0)","v":0},{"$f":"TREND(Q213:Q214,$B213:$B214,$B263)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M263*(I263*ValTimeTruck+(1-I263)*ValTimeAuto)-N263*(J263*ValTimeTruck+(1-J263)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M263)-N263)*ValTimeAuto)+O263-P263)*(H263-Q263)*0.5*(1+TTUprater)^($B263-YearCurrent))","v":0},0,0]
[null,48,{"$f":"MAX(TREND(C213:C214,B213:B214,B264),0)","v":0},{"$f":"MAX(TREND(D213:D214,B213:B214,B264),0)","v":0},{"$f":"MAX(TREND(E213:E214,B213:B214,B264),0)","v":0},{"$f":"MAX(TREND(F213:F214,B213:B214,B264),0)","v":0},{"$f":"MAX(TREND(G213:G214,$B213:$B214,$B264),0)","v":0},{"$f":"MAX(TREND(H213:H214,$B213:$B214,$B264),0)","v":0},{"$f":"MIN(MAX(TREND(I213:I214,B213:B214,B264),0),1)","v":0},{"$f":"MIN(MAX(TREND(J213:J214,B213:B214,B264),0),1)","v":0},{"$f":"MAX(TREND(K213:K214,B213:B214,B264),0)","v":0},{"$f":"MAX(TREND(L213:L214,B213:B214,B264),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,C264*E264/G264,K264/G264),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,D264*F264/H264,L264/H264),0)","v":0},{"$f":"MAX(TREND(O213:O214,$B213:$B214,$B264),0)","v":0},{"$f":"MAX(TREND(P213:P214,$B213:$B214,$B264),0)","v":0},{"$f":"TREND(Q213:Q214,$B213:$B214,$B264)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M264*(I264*ValTimeTruck+(1-I264)*ValTimeAuto)-N264*(J264*ValTimeTruck+(1-J264)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M264)-N264)*ValTimeAuto)+O264-P264)*(H264-Q264)*0.5*(1+TTUprater)^($B264-YearCurrent))","v":0},0,0]
[null,49,{"$f":"MAX(TREND(C213:C214,B213:B214,B265),0)","v":0},{"$f":"MAX(TREND(D213:D214,B213:B214,B265),0)","v":0},{"$f":"MAX(TREND(E213:E214,B213:B214,B265),0)","v":0},{"$f":"MAX(TREND(F213:F214,B213:B214,B265),0)","v":0},{"$f":"MAX(TREND(G213:G214,$B213:$B214,$B265),0)","v":0},{"$f":"MAX(TREND(H213:H214,$B213:$B214,$B265),0)","v":0},{"$f":"MIN(MAX(TREND(I213:I214,B213:B214,B265),0),1)","v":0},{"$f":"MIN(MAX(TREND(J213:J214,B213:B214,B265),0),1)","v":0},{"$f":"MAX(TREND(K213:K214,B213:B214,B265),0)","v":0},{"$f":"MAX(TREND(L213:L214,B213:B214,B265),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,C265*E265/G265,K265/G265),0)","v":0},{"$f":"IFERROR(IF(B207=Hwy,D265*F265/H265,L265/H265),0)","v":0},{"$f":"MAX(TREND(O213:O214,$B213:$B214,$B265),0)","v":0},{"$f":"MAX(TREND(P213:P214,$B213:$B214,$B265),0)","v":0},{"$f":"TREND(Q213:Q214,$B213:$B214,$B265)","v":0},{"$f":"IF(Induced=\"N\",0,(IF(B207=Hwy,M265*(I265*ValTimeTruck+(1-I265)*ValTimeAuto)-N265*(J265*ValTimeTruck+(1-J265)*ValTimeAuto),(IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)>0,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),7)/IF(INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)=0,1,INDEX($P$277:$X$280,MATCH(B207,$O$277:$O$280,0),6)),M265)-N265)*ValTimeAuto)+O265-P265)*(H265-Q265)*0.5*(1+TTUprater)^($B265-YearCurrent))","v":0},0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T216:T265)","v":0}]
[]
[]
[]
[]
[null,null,"SUMMARY OF TRIPS BY MODE (across model groups)",null,null,null,null,null,null,null,null,null,null,null,"AVERAGE PROFILE FOR DIVERTED TRIPS/INDUCED TRIPS BY MODE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"For Trips Diverting from Highway to Transit",null,null,null,null,"Least Cost Alternative (for Induced Trips)"]
[null,null,null,"TOTAL TRIPS*"]
[null,null,null,{"$f":"YearFirst","v":2020},null,null,null,{"$f":"YearLast","v":2040},null,null,null,null,null,null,null,"Average Speed in","Average Trip Length \nin","Average Speed \nin","Average Trip Length in",null,"Average Speed in","Average Trip Length in","Average Speed in","Average Trip Length in"]
[null,null,"Mode","No Build","Build","Build - No Build**","Induced Demand","No Build","Build","Build - No Build**","Induced Demand",null,null,null,"Mode",{"$f":"YearFirst&\" (mph)\"","v":"2020 (mph)"},{"$f":"YearFirst&\" (miles)\"","v":"2020 (miles)"},{"$f":"YearLast&\" (mph)\"","v":"2040 (mph)"},{"$f":"YearLast&\" (miles)\"","v":"2040 (miles)"},null,{"$f":"YearFirst&\" (mph)\"","v":"2020 (mph)"},{"$f":"YearFirst&\" (miles)\"","v":"2020 (miles)"},{"$f":"YearLast&\" (mph)\"","v":"2040 (mph)"},{"$f":"YearLast&\" (miles)\"","v":"2040 (miles)"}]
[null,null,{"$f":"PARAMETERS!$J$9","v":"Bus"},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),$C277,INDEX(ModelData1NB,,1))*AnnualFactor","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),$C277,INDEX(ModelData1B,,1))*AnnualFactor","v":0},{"$f":"E277-D277","v":0},{"$f":"IF(OR($F$281=0,F277<=0),0,F277/SUMIF(F$277:F$280,\">0\",F$277:F$280)*F$281)","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),$C277,INDEX(ModelData20NB,,1))*AnnualFactor","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),$C277,INDEX(ModelData20B,,1))*AnnualFactor","v":0},{"$f":"I277-H277","v":0},{"$f":"IF(OR($J$281=0,J277<=0),0,J277/SUMIF(J$277:J$280,\">0\",J$277:J$280)*J$281)","v":0},null,null,null,{"$f":"PARAMETERS!$J$9","v":"Bus"},{"$f":"IFERROR(1/(SUMPRODUCT(P$289:P$290,$E$289:$E$290,--($D$289:$D$290=$C277))/IF(SUMPRODUCT($E$289:$E$290,--($D$289:$D$290=$C277))=0,1,SUMPRODUCT($E$289:$E$290,--($D$289:$D$290=$C277)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(Q$289:Q$290,$E$289:$E$290,--($D$289:$D$290=$C277))/SUMPRODUCT($E$289:$E$290,--($D$289:$D$290=$C277)),0)","v":0},{"$f":"IFERROR(1/(SUMPRODUCT(R$289:R$290,$I$289:$I$290,--($D$289:$D$290=$C277))/IF(SUMPRODUCT($I$289:$I$290,--($D$289:$D$290=$C277))=0,1,SUMPRODUCT($I$289:$I$290,--($D$289:$D$290=$C277)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(S$289:S$290,$I$289:$I$290,--($D$289:$D$290=$C277))/SUMPRODUCT($I$289:$I$290,--($D$289:$D$290=$C277)),0)","v":0},null,{"$f":"IFERROR(1/(SUMPRODUCT(U$289:U$290,$E$289:$E$290,--($D$289:$D$290=$C277))/IF(SUMPRODUCT($E$289:$E$290,--($D$289:$D$290=$C277))=0,1,SUMPRODUCT($E$289:$E$290,--($D$289:$D$290=$C277)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(V$289:V$290,$E$289:$E$290,--($D$289:$D$290=$C277))/SUMPRODUCT($E$289:$E$290,--($D$289:$D$290=$C277)),0)","v":0},{"$f":"IFERROR(1/(SUMPRODUCT(W$289:W$290,$I$289:$I$290,--($D$289:$D$290=$C277))/IF(SUMPRODUCT($I$289:$I$290,--($D$289:$D$290=$C277))=0,1,SUMPRODUCT($I$289:$I$290,--($D$289:$D$290=$C277)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(X$289:X$290,$I$289:$I$290,--($D$289:$D$290=$C277))/SUMPRODUCT($I$289:$I$290,--($D$289:$D$290=$C277)),0)","v":0}]
[null,null,{"$f":"PARAMETERS!$J$10","v":"Pass Train"},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),$C278,INDEX(ModelData1NB,,1))*AnnualFactor","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),$C278,INDEX(ModelData1B,,1))*AnnualFactor","v":0},{"$f":"E278-D278","v":0},{"$f":"IF(OR($F$281=0,F278<=0),0,F278/SUMIF(F$277:F$280,\">0\",F$277:F$280)*F$281)","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),$C278,INDEX(ModelData20NB,,1))*AnnualFactor","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),$C278,INDEX(ModelData20B,,1))*AnnualFactor","v":0},{"$f":"I278-H278","v":0},{"$f":"IF(OR($J$281=0,J278<=0),0,J278/SUMIF(J$277:J$280,\">0\",J$277:J$280)*J$281)","v":0},null,null,null,{"$f":"PARAMETERS!$J$10","v":"Pass Train"},{"$f":"IFERROR(1/(SUMPRODUCT(P$289:P$290,$E$289:$E$290,--($D$289:$D$290=$C278))/IF(SUMPRODUCT($E$289:$E$290,--($D$289:$D$290=$C278))=0,1,SUMPRODUCT($E$289:$E$290,--($D$289:$D$290=$C278)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(Q$289:Q$290,$E$289:$E$290,--($D$289:$D$290=$C278))/SUMPRODUCT($E$289:$E$290,--($D$289:$D$290=$C278)),0)","v":0},{"$f":"IFERROR(1/(SUMPRODUCT(R$289:R$290,$I$289:$I$290,--($D$289:$D$290=$C278))/IF(SUMPRODUCT($I$289:$I$290,--($D$289:$D$290=$C278))=0,1,SUMPRODUCT($I$289:$I$290,--($D$289:$D$290=$C278)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(S$289:S$290,$I$289:$I$290,--($D$289:$D$290=$C278))/SUMPRODUCT($I$289:$I$290,--($D$289:$D$290=$C278)),0)","v":0},null,{"$f":"IFERROR(1/(SUMPRODUCT(U$289:U$290,$E$289:$E$290,--($D$289:$D$290=$C278))/IF(SUMPRODUCT($E$289:$E$290,--($D$289:$D$290=$C278))=0,1,SUMPRODUCT($E$289:$E$290,--($D$289:$D$290=$C278)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(V$289:V$290,$E$289:$E$290,--($D$289:$D$290=$C278))/SUMPRODUCT($E$289:$E$290,--($D$289:$D$290=$C278)),0)","v":0},{"$f":"IFERROR(1/(SUMPRODUCT(W$289:W$290,$I$289:$I$290,--($D$289:$D$290=$C278))/IF(SUMPRODUCT($I$289:$I$290,--($D$289:$D$290=$C278))=0,1,SUMPRODUCT($I$289:$I$290,--($D$289:$D$290=$C278)))),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(X$289:X$290,$I$289:$I$290,--($D$289:$D$290=$C278))/SUMPRODUCT($I$289:$I$290,--($D$289:$D$290=$C278)),0)","v":0}]
[null,null,{"$f":"PARAMETERS!$J$11","v":"Light Rail"},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),$C279,INDEX(ModelData1NB,,1))*AnnualFactor","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),$C279,INDEX(ModelData1B,,1))*AnnualFactor","v":0},0,0,{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),$C279,INDEX(ModelData20NB,,1))*AnnualFactor","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),$C279,INDEX(ModelData20B,,1))*AnnualFactor","v":0},0,{"$f":"IF(OR($J$281=0,J279<=0),0,J279/SUMIF(J$277:J$280,\">0\",J$277:J$280)*J$281)","v":0},null,null,null,{"$f":"PARAMETERS!$J$11","v":"Light Rail"},0,0,0,0,null,0,0,0,0]
[null,null,{"$f":"PARAMETERS!$J$12","v":"Highway"},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),$C280,INDEX(ModelData1NB,,1))*AnnualFactor","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),$C280,INDEX(ModelData1B,,1))*AnnualFactor","v":0},0,0,{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),$C280,INDEX(ModelData20NB,,1))*AnnualFactor","v":0},{"$f":"SUMIF(INDEX(HwyTransitModelGroup,,1),$C280,INDEX(ModelData20B,,1))*AnnualFactor","v":0},0,{"$f":"IF(OR($J$281=0,J280<=0),0,J280/SUMIF(J$277:J$280,\">0\",J$277:J$280)*J$281)","v":0},null,null,null,{"$f":"PARAMETERS!$J$12","v":"Highway"},0,0,0,0,null,0,0,0,0]
[null,null,"TOTAL",{"$f":"SUM(D277:D280)","v":0},{"$f":"SUM(E277:E280)","v":0},{"$f":"MAX(E281-D281,0)","v":0},{"$f":"SUM(G277:G280)","v":0},{"$f":"SUM(H277:H280)","v":0},{"$f":"SUM(I277:I280)","v":0},{"$f":"MAX(I281-H281,0)","v":0},{"$f":"SUM(K277:K280)","v":0}]
[null,null,"*Person trips for transit modes, vehicle trips for highway."]
[null,null,"**Positive values are trip increases (induced and diverted). Negative values are diverted trips."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"For Trips Diverting from Highway to Transit",null,null,null,null,"Least Cost Alternative (for Induced Trips)"]
[null,{"$f":"\"MODEL DATA\"","v":"MODEL DATA"}]
[null,null,null,null,{"$f":"YearFirst","v":2020},null,null,null,{"$f":"YearLast","v":2040}]
[null,null,null,null,"Number of Trips \n(No Build)","Increase in Number of Trips (Build vs. No Build)","Share within mode","Transit Does Not Exist in No Build","Number of Trips \n(No Build)","Increase in Number of Trips (Build vs. No Build)","Share within mode","Transit Does Not Exist in No Build",null,null,"Mode",{"$f":"\"Inverse of Average Speed in Year \"&YearFirst&\" (mph)\"","v":"Inverse of Average Speed in Year 2020 (mph)"},{"$f":"\"Average Trip Length \nin Year \"&YearFirst&\" (miles)\"","v":"Average Trip Length \nin Year 2020 (miles)"},{"$f":"\"Inverse of Average Speed \nin Year \"&YearLast&\" (mph)\"","v":"Inverse of Average Speed \nin Year 2040 (mph)"},{"$f":"\"Average Trip Length in Year \"&YearLast&\" (miles)\"","v":"Average Trip Length in Year 2040 (miles)"},null,{"$f":"\"Inverse of Average Speed in Year \"&YearFirst&\" (mph)\"","v":"Inverse of Average Speed in Year 2020 (mph)"},{"$f":"\"Average Trip Length in Year \"&YearFirst&\" (miles)\"","v":"Average Trip Length in Year 2020 (miles)"},{"$f":"\"Inverse of Average Speed in Year \"&YearLast&\" (mph)\"","v":"Inverse of Average Speed in Year 2040 (mph)"},{"$f":"\"Average Trip Length in Year \"&YearLast&\" (miles)\"","v":"Average Trip Length in Year 2040 (miles)"},null,{"$f":"$O$277","v":"Bus"},{"$f":"$O$278","v":"Pass Train"},{"$f":"$O$279","v":"Light Rail"},{"$f":"$O$280","v":"Highway"}]
[]
[null,{"$f":"'2) Model Inputs'!D29","v":1},{"$f":"'2) Model Inputs'!E29","v":"Not Used"},{"$f":"'2) Model Inputs'!F11","v":0},{"$f":"'2) Model Inputs'!F29","v":0},{"$f":"MAX('2) Model Inputs'!F35-'2) Model Inputs'!F29,0)","v":0},{"$f":"IFERROR(F289/SUMIF($D$289:$D$290,$D289,F$289:F$290),0)","v":0},{"$f":"AND($D289<>Hwy,SUM('2) Model Inputs'!$I29:$K29)=0)","v":true},{"$f":"'2) Model Inputs'!V29","v":0},{"$f":"MAX('2) Model Inputs'!V35-'2) Model Inputs'!V29,0)","v":0},{"$f":"IFERROR(J289/SUMIF($D$289:$D$290,$D289,J$289:J$290),0)","v":0},{"$f":"AND($D289<>Hwy,SUM('2) Model Inputs'!$Y29:$AA29)=0)","v":true},null,null,{"$f":"'2) Model Inputs'!U11","v":0},{"$f":"IF($H289=TRUE,IFERROR(1/'2) Model Inputs'!V11,0),\"\")","v":0},{"$f":"IF($H289=TRUE,'2) Model Inputs'!W11,\"\")","v":0},{"$f":"IF($L289=TRUE,IFERROR(1/'2) Model Inputs'!X11,0),\"\")","v":0},{"$f":"IF($L289=TRUE,'2) Model Inputs'!Y11,\"\")","v":0},null,{"$f":"IF($H289=TRUE,IFERROR(1/'2) Model Inputs'!AA11,0),\"\")","v":0},{"$f":"IF($H289=TRUE,'2) Model Inputs'!AB11,\"\")","v":0},{"$f":"IF($L289=TRUE,IFERROR(1/'2) Model Inputs'!AC11,0),\"\")","v":0},{"$f":"IF($L289=TRUE,'2) Model Inputs'!AD11,\"\")","v":0},null,{"$f":"IF($D289=Z$287,1,0)","v":0},{"$f":"IF($D289=AA$287,1,0)","v":0},{"$f":"IF($D289=AB$287,1,0)","v":0},{"$f":"IF($D289=AC$287,1,0)","v":0}]

{"sheet":"Reliability","index":7,"n_rows":137,"n_cols":35,"rows_kept":137,"cut":false,"hidden":false,"merged":[[22,30,24,30],[82,30,84,30]]}
[null,"Travel Time Reliability Benefits"]
[]
[null,"This sheet calculates total travel time reliability benefits on highway."]
[]
[null,"Formulas:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Present Value  =  Future Value  (in Constant Dollars)"]
[null,null,null,null,null,null,null,"Std. Dev. Of TTI = (0.71 x (TTI Mean - 1) ^ 0.56) x Impacted Length / FF Speed",null,null,null,null,null,null,null,null,null," ( 1 + Real Discount Rate) ^ Year"]
[null,"Recurring Delay Rate = 1 / Est. Act. Speed - 1 / FF Speed",null,null,null,null,null,"hours/vehicle                                                                                                              mi                             mph"]
[null,"hours/mi                                                            mph                                 mph",null,null,null,null,null,"Reliability Savings = Change in Std. Dev. Of TTI x Avg. Value of Reliability"]
[null,"Recurring TTI Mean = 1 + Recurring Delay Rate x FF Speed",null,null,null,null,null,"$/yr                                                                              hrs/yr                                                                $/hr"]
[null,"                                                                                   hours/mi                                mph",null,null,null,null,null,"Avg. Value of Reliability = Avg. Value of Time x Reliability Ratio"]
[null,"TTI Mean = 1.0274 x Recurring TTI Mean ^ 1.2204",null,null,null,null,null,"$/hr                                                                                    $/hr                                        "]
[null,null,null,null,null,null,null,"Induced = Change in Trips x Change in Std. Dev. of TTI x 0.5"]
[]
[]
[]
[]
[null,"A","AUTOMOBILE BENEFITS",null,null,null,null,null,null,null,null,null,null,null,null,"B","TRUCK BENEFITS",null,null,null,null,null,null,null,null,null,null,null,null,"     C","SUMMARY OF TRAVEL TIME RELIABILITY BENEFITS"]
[]
[]
[{"$f":"MAX($A$1:A19)+1","v":1},{"$f":"IF(ISBLANK(INDEX(ReliabilityGroup,A20,2)),\"Not Used\",INDEX(ReliabilityGroup,A20,2))","v":"Not Used"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX($O$1:O19)+1","v":1},{"$f":"IF(ISBLANK(INDEX(ReliabilityGroup,O20,2)),\"Not Used\",INDEX(ReliabilityGroup,O20,2))","v":"Not Used"}]
[]
[null,null,"AVERAGE VOLUME",null,"AVERAGE SPEED",null,"RECURRING DELAY RATE",null,"STANDARD DEVIATION",null,"RELIABILITY BENEFIT",null,null,null,null,null,"AVERAGE VOLUME",null,"AVERAGE SPEED",null,"RECURRING DELAY RATE",null,"STANDARD DEVIATION",null,"RELIABILITY BENEFIT",null,null,null,null,"Automobile",1,null,"Present"]
[null,null,"(vehicles/hour)",null,"(mph)",null,"(hrs/mi)",null,"OF TRAVEL TIME INDEX",null,"(person-hours/yr)",null,null,null,null,null,"(vehicles/hour)",null,"(mph)",null,"(hrs/mi)",null,"OF TRAVEL TIME INDEX",null,"(person-hours/yr)",null,null,null,null,null,{"$f":"IF(ISBLANK(INDEX(ReliabilityModelGroup,AE22,1)),\"Not Used\",INDEX(ReliabilityModelGroup,AE22,1))","v":"Not Used"},null,"Value of"]
[null,"Year",null,null,null,null,null,null,"(hours/vehicle)",null,"Existing","New","Constant","Present",null,"Year",null,null,null,null,null,null,"(hours/vehicle)",null,"Existing","New","Constant","Present",null,"Year",null,null,"Reliability",null,"Constant"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,null,null,null,{"$f":"IF(Induced=\"Y\",\"Benefits\",\"Benefits*\")","v":"Benefits"},null,"Dollars"]
[null,{"$f":"YearFirst","v":2020},{"$f":"_xlfn.SINGLE(IF(_xlfn.SINGLE(INDEX(ReliabilityGroup,$A20,1))=Hwy,IFERROR(_xlfn.SINGLE(INDEX(ReliabilityData1NB,$A20,5))*(1-_xlfn.SINGLE(INDEX(ReliabilityData1NB,$A20,3))),0),0))","v":0},{"$f":"_xlfn.SINGLE(IF(_xlfn.SINGLE(INDEX(ReliabilityGroup,$A20,1))=Hwy,IFERROR(_xlfn.SINGLE(INDEX(ReliabilityData1B,A20,5))*(1-_xlfn.SINGLE(INDEX(ReliabilityData1B,A20,3))),0),0))","v":0},{"$f":"_xlfn.SINGLE(IF(_xlfn.SINGLE(INDEX(ReliabilityGroup,A20,1))=Hwy,IFERROR(_xlfn.SINGLE(INDEX(ReliabilityData1NB,A20,4)),0),0))","v":0},{"$f":"_xlfn.SINGLE(IF(_xlfn.SINGLE(INDEX(ReliabilityGroup,A20,1))=Hwy,IFERROR(_xlfn.SINGLE(INDEX(ReliabilityData1B,A20,4)),0),0))","v":0},{"$f":"IFERROR(MAX(1/E26-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F26-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G26)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H26)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"MIN(C26*INDEX(ReliabilityModelGroup,A20,18),D26*INDEX(ReliabilityModelGroup,A20,25))*(I26-J26)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D26*INDEX(ReliabilityModelGroup,A20,25)>C26*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D26*INDEX(ReliabilityModelGroup,A20,25)-C26*INDEX(ReliabilityModelGroup,A20,18))*(I26-J26)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},{"$f":"(K26+L26)*ValTimeAuto*ValRelAuto*IF(IM,ValTimeIMFactor,1)*(1+TTUprater)^($B26-YearCurrent)","v":0},{"$f":"M26/(1+DiscRate)^(B26-YearCurrent)","v":0},null,{"$f":"YearFirst","v":2020},{"$f":"_xlfn.SINGLE(IF(_xlfn.SINGLE(INDEX(ReliabilityGroup,$O20,1))=Hwy,IFERROR(_xlfn.SINGLE(INDEX(ReliabilityData1NB,$O20,5))*_xlfn.SINGLE(INDEX(ReliabilityData1NB,$O20,3)),0),0))","v":0},{"$f":"_xlfn.SINGLE(IF(_xlfn.SINGLE(INDEX(ReliabilityGroup,$O20,1))=Hwy,IFERROR(_xlfn.SINGLE(INDEX(ReliabilityData1B,$O20,5))*_xlfn.SINGLE(INDEX(ReliabilityData1B,$O20,3)),0),0))","v":0},{"$f":"_xlfn.SINGLE(IF(_xlfn.SINGLE(INDEX(ReliabilityGroup,O20,1))=Hwy,IFERROR(_xlfn.SINGLE(INDEX(ReliabilityData1NB,O20,4)),0),0))","v":0},{"$f":"_xlfn.SINGLE(IF(_xlfn.SINGLE(INDEX(ReliabilityGroup,O20,1))=Hwy,IFERROR(_xlfn.SINGLE(INDEX(ReliabilityData1B,O20,4)),0),0))","v":0},{"$f":"IFERROR(MAX(1/S26-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T26-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U26)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V26)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"MIN(Q26,R26)*(W26-X26)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R26>Q26, Induced=\"Y\"), (R26-Q26)*(W26-X26)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},{"$f":"(Y26+Z26)*ValTimeTruck*ValRelTruck*IF(IM,ValTimeIMFactor,1)*(1+TTUprater)^($B26-YearCurrent)","v":0},{"$f":"AA26/(1+DiscRate)^(P26-YearCurrent)","v":0},null,{"$f":"YearOpen","v":0},{"$f":"OFFSET($N9,MATCH(AE$22,$A:$A),0)","v":0},null,{"$f":"IF(Reliability=\"N\", 0, SUM(AE26:AF26,AE86:AF86))","v":0},null,{"$f":"AG26/(1+DiscRate)^(AD26-YearCurrent)","v":0}]
[null,{"$f":"YearLast","v":2040},{"$f":"_xlfn.SINGLE(IF(_xlfn.SINGLE(INDEX(ReliabilityGroup,$A20,1))=Hwy,IFERROR(_xlfn.SINGLE(INDEX(ReliabilityData20NB,$A20,5))*(1-_xlfn.SINGLE(INDEX(ReliabilityData20NB,$A20,3))),0),0))","v":0},{"$f":"_xlfn.SINGLE(IF(_xlfn.SINGLE(INDEX(ReliabilityGroup,$A20,1))=Hwy,IFERROR(_xlfn.SINGLE(INDEX(ReliabilityData20B,$A20,5))*(1-_xlfn.SINGLE(INDEX(ReliabilityData20B,$A20,3))),0),0))","v":0},{"$f":"_xlfn.SINGLE(IF(_xlfn.SINGLE(INDEX(ReliabilityGroup,A20,1))=Hwy,IFERROR(_xlfn.SINGLE(INDEX(ReliabilityData20NB,A20,4)),0),0))","v":0},{"$f":"_xlfn.SINGLE(IF(_xlfn.SINGLE(INDEX(ReliabilityGroup,A20,1))=Hwy,IFERROR(_xlfn.SINGLE(INDEX(ReliabilityData20B,A20,4)),0),0))","v":0},{"$f":"IFERROR(MAX(1/E27-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F27-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G27)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H27)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"MIN(C27*INDEX(ReliabilityModelGroup,A20,18),D27*INDEX(ReliabilityModelGroup,A20,25))*(I27-J27)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D27*INDEX(ReliabilityModelGroup,A20,25)>C27*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D27*INDEX(ReliabilityModelGroup,A20,25)-C27*INDEX(ReliabilityModelGroup,A20,18))*(I27-J27)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},{"$f":"(K27+L27)*ValTimeAuto*ValRelAuto*IF(IM,ValTimeIMFactor,1)*(1+TTUprater)^($B27-YearCurrent)","v":0},{"$f":"M27/(1+DiscRate)^(B27-YearCurrent)","v":0},null,{"$f":"YearLast","v":2040},{"$f":"_xlfn.SINGLE(IF(_xlfn.SINGLE(INDEX(ReliabilityGroup,$O20,1))=Hwy,IFERROR(_xlfn.SINGLE(INDEX(ReliabilityData20NB,$O20,5))*_xlfn.SINGLE(INDEX(ReliabilityData20NB,$O20,3)),0),0))","v":0},{"$f":"_xlfn.SINGLE(IF(_xlfn.SINGLE(INDEX(ReliabilityGroup,$O20,1))=Hwy,IFERROR(_xlfn.SINGLE(INDEX(ReliabilityData20B,$O20,5))*_xlfn.SINGLE(INDEX(ReliabilityData20B,$O20,3)),0),0))","v":0},{"$f":"_xlfn.SINGLE(IF(_xlfn.SINGLE(INDEX(ReliabilityGroup,O20,1))=Hwy,IFERROR(_xlfn.SINGLE(INDEX(ReliabilityData20NB,O20,4)),0),0))","v":0},{"$f":"_xlfn.SINGLE(IF(_xlfn.SINGLE(INDEX(ReliabilityGroup,O20,1))=Hwy,IFERROR(_xlfn.SINGLE(INDEX(ReliabilityData20B,O20,4)),0),0))","v":0},{"$f":"IFERROR(MAX(1/S27-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T27-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U27)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V27)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"MIN(Q27,R27)*(W27-X27)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R27>Q27, Induced=\"Y\"), (R27-Q27)*(W27-X27)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},{"$f":"(Y27+Z27)*ValTimeTruck*ValRelTruck*IF(IM,ValTimeIMFactor,1)*(1+TTUprater)^($B27-YearCurrent)","v":0},{"$f":"AA27/(1+DiscRate)^(P27-YearCurrent)","v":0},null,{"$f":"AD26+1","v":1},{"$f":"OFFSET($N10,MATCH(AE$22,$A:$A),0)","v":0},null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD27+1","v":2},0,null,0,null,0]
[null,{"$f":"YearOpen","v":0},{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B29),0)","v":0},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B29),0)","v":0},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B29),0)","v":0},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B29),0)","v":0},{"$f":"IFERROR(MAX(1/E29-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F29-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G29)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H29)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"MIN(C29*INDEX(ReliabilityModelGroup,A20,18),D29*INDEX(ReliabilityModelGroup,A20,25))*(I29-J29)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D29*INDEX(ReliabilityModelGroup,A20,25)>C29*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D29*INDEX(ReliabilityModelGroup,A20,25)-C29*INDEX(ReliabilityModelGroup,A20,18))*(I29-J29)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},{"$f":"(K29+L29)*ValTimeAuto*ValRelAuto*IF(IM,ValTimeIMFactor,1)*(1+TTUprater)^($B29-YearCurrent)","v":0},{"$f":"M29/(1+DiscRate)^(B29-YearCurrent)","v":0},null,{"$f":"YearOpen","v":0},{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P29),0)","v":0},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P29),0)","v":0},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P29),0)","v":0},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P29),0)","v":0},{"$f":"IFERROR(MAX(1/S29-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T29-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U29)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V29)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"MIN(Q29,R29)*(W29-X29)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R29>Q29, Induced=\"Y\"), (R29-Q29)*(W29-X29)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},{"$f":"(Y29+Z29)*ValTimeTruck*ValRelTruck*IF(IM,ValTimeIMFactor,1)*(1+TTUprater)^($B29-YearCurrent)","v":0},{"$f":"AA29/(1+DiscRate)^(P29-YearCurrent)","v":0},null,3,0,null,0,null,0]
[null,{"$f":"B29+1","v":1},{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B30),0)","v":0},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B30),0)","v":0},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B30),0)","v":0},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B30),0)","v":0},{"$f":"IFERROR(MAX(1/E30-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F30-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G30)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H30)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"MIN(C30*INDEX(ReliabilityModelGroup,A20,18),D30*INDEX(ReliabilityModelGroup,A20,25))*(I30-J30)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D30*INDEX(ReliabilityModelGroup,A20,25)>C30*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D30*INDEX(ReliabilityModelGroup,A20,25)-C30*INDEX(ReliabilityModelGroup,A20,18))*(I30-J30)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},0,0,null,{"$f":"P29+1","v":1},{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P30),0)","v":0},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P30),0)","v":0},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P30),0)","v":0},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P30),0)","v":0},{"$f":"IFERROR(MAX(1/S30-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T30-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U30)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V30)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"MIN(Q30,R30)*(W30-X30)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R30>Q30, Induced=\"Y\"), (R30-Q30)*(W30-X30)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},0,0,null,4,0,null,0,null,0]
[null,{"$f":"B30+1","v":2},{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B31),0)","v":0},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B31),0)","v":0},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B31),0)","v":0},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B31),0)","v":0},{"$f":"IFERROR(MAX(1/E31-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F31-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G31)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H31)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"MIN(C31*INDEX(ReliabilityModelGroup,A20,18),D31*INDEX(ReliabilityModelGroup,A20,25))*(I31-J31)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D31*INDEX(ReliabilityModelGroup,A20,25)>C31*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D31*INDEX(ReliabilityModelGroup,A20,25)-C31*INDEX(ReliabilityModelGroup,A20,18))*(I31-J31)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},0,0,null,{"$f":"P30+1","v":2},{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P31),0)","v":0},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P31),0)","v":0},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P31),0)","v":0},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P31),0)","v":0},{"$f":"IFERROR(MAX(1/S31-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T31-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U31)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V31)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"MIN(Q31,R31)*(W31-X31)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R31>Q31, Induced=\"Y\"), (R31-Q31)*(W31-X31)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},0,0,null,5,0,null,0,null,0]
[null,3,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B32),0)","v":0},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B32),0)","v":0},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B32),0)","v":0},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B32),0)","v":0},{"$f":"IFERROR(MAX(1/E32-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F32-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G32)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H32)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"MIN(C32*INDEX(ReliabilityModelGroup,A20,18),D32*INDEX(ReliabilityModelGroup,A20,25))*(I32-J32)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D32*INDEX(ReliabilityModelGroup,A20,25)>C32*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D32*INDEX(ReliabilityModelGroup,A20,25)-C32*INDEX(ReliabilityModelGroup,A20,18))*(I32-J32)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},0,0,null,3,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P32),0)","v":0},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P32),0)","v":0},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P32),0)","v":0},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P32),0)","v":0},{"$f":"IFERROR(MAX(1/S32-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T32-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U32)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V32)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"MIN(Q32,R32)*(W32-X32)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R32>Q32, Induced=\"Y\"), (R32-Q32)*(W32-X32)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},0,0,null,6,0,null,0,null,0]
[null,4,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B33),0)","v":0},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B33),0)","v":0},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B33),0)","v":0},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B33),0)","v":0},{"$f":"IFERROR(MAX(1/E33-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F33-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G33)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H33)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"MIN(C33*INDEX(ReliabilityModelGroup,A20,18),D33*INDEX(ReliabilityModelGroup,A20,25))*(I33-J33)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D33*INDEX(ReliabilityModelGroup,A20,25)>C33*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D33*INDEX(ReliabilityModelGroup,A20,25)-C33*INDEX(ReliabilityModelGroup,A20,18))*(I33-J33)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},0,0,null,4,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P33),0)","v":0},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P33),0)","v":0},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P33),0)","v":0},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P33),0)","v":0},{"$f":"IFERROR(MAX(1/S33-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T33-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U33)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V33)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"MIN(Q33,R33)*(W33-X33)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R33>Q33, Induced=\"Y\"), (R33-Q33)*(W33-X33)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},0,0,null,7,0,null,0,null,0]
[null,5,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B34),0)","v":0},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B34),0)","v":0},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B34),0)","v":0},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B34),0)","v":0},{"$f":"IFERROR(MAX(1/E34-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F34-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G34)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H34)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"MIN(C34*INDEX(ReliabilityModelGroup,A20,18),D34*INDEX(ReliabilityModelGroup,A20,25))*(I34-J34)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D34*INDEX(ReliabilityModelGroup,A20,25)>C34*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D34*INDEX(ReliabilityModelGroup,A20,25)-C34*INDEX(ReliabilityModelGroup,A20,18))*(I34-J34)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},0,0,null,5,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P34),0)","v":0},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P34),0)","v":0},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P34),0)","v":0},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P34),0)","v":0},{"$f":"IFERROR(MAX(1/S34-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T34-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U34)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V34)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"MIN(Q34,R34)*(W34-X34)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R34>Q34, Induced=\"Y\"), (R34-Q34)*(W34-X34)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},0,0,null,8,0,null,0,null,0]
[null,6,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B35),0)","v":0},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B35),0)","v":0},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B35),0)","v":0},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B35),0)","v":0},{"$f":"IFERROR(MAX(1/E35-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F35-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G35)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H35)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"MIN(C35*INDEX(ReliabilityModelGroup,A20,18),D35*INDEX(ReliabilityModelGroup,A20,25))*(I35-J35)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D35*INDEX(ReliabilityModelGroup,A20,25)>C35*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D35*INDEX(ReliabilityModelGroup,A20,25)-C35*INDEX(ReliabilityModelGroup,A20,18))*(I35-J35)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},0,0,null,6,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P35),0)","v":0},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P35),0)","v":0},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P35),0)","v":0},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P35),0)","v":0},{"$f":"IFERROR(MAX(1/S35-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T35-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U35)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V35)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"MIN(Q35,R35)*(W35-X35)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R35>Q35, Induced=\"Y\"), (R35-Q35)*(W35-X35)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},0,0,null,9,0,null,0,null,0]
[null,7,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B36),0)","v":0},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B36),0)","v":0},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B36),0)","v":0},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B36),0)","v":0},{"$f":"IFERROR(MAX(1/E36-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F36-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G36)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H36)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"MIN(C36*INDEX(ReliabilityModelGroup,A20,18),D36*INDEX(ReliabilityModelGroup,A20,25))*(I36-J36)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D36*INDEX(ReliabilityModelGroup,A20,25)>C36*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D36*INDEX(ReliabilityModelGroup,A20,25)-C36*INDEX(ReliabilityModelGroup,A20,18))*(I36-J36)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},0,0,null,7,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P36),0)","v":0},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P36),0)","v":0},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P36),0)","v":0},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P36),0)","v":0},{"$f":"IFERROR(MAX(1/S36-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T36-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U36)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V36)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"MIN(Q36,R36)*(W36-X36)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R36>Q36, Induced=\"Y\"), (R36-Q36)*(W36-X36)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},0,0,null,10,0,null,0,null,0]
[null,8,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B37),0)","v":0},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B37),0)","v":0},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B37),0)","v":0},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B37),0)","v":0},{"$f":"IFERROR(MAX(1/E37-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F37-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G37)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H37)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"MIN(C37*INDEX(ReliabilityModelGroup,A20,18),D37*INDEX(ReliabilityModelGroup,A20,25))*(I37-J37)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D37*INDEX(ReliabilityModelGroup,A20,25)>C37*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D37*INDEX(ReliabilityModelGroup,A20,25)-C37*INDEX(ReliabilityModelGroup,A20,18))*(I37-J37)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},0,0,null,8,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P37),0)","v":0},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P37),0)","v":0},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P37),0)","v":0},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P37),0)","v":0},{"$f":"IFERROR(MAX(1/S37-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T37-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U37)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V37)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"MIN(Q37,R37)*(W37-X37)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R37>Q37, Induced=\"Y\"), (R37-Q37)*(W37-X37)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},0,0,null,11,0,null,0,null,0]
[null,9,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B38),0)","v":0},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B38),0)","v":0},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B38),0)","v":0},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B38),0)","v":0},{"$f":"IFERROR(MAX(1/E38-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F38-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G38)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H38)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"MIN(C38*INDEX(ReliabilityModelGroup,A20,18),D38*INDEX(ReliabilityModelGroup,A20,25))*(I38-J38)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D38*INDEX(ReliabilityModelGroup,A20,25)>C38*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D38*INDEX(ReliabilityModelGroup,A20,25)-C38*INDEX(ReliabilityModelGroup,A20,18))*(I38-J38)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},0,0,null,9,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P38),0)","v":0},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P38),0)","v":0},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P38),0)","v":0},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P38),0)","v":0},{"$f":"IFERROR(MAX(1/S38-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T38-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U38)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V38)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"MIN(Q38,R38)*(W38-X38)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R38>Q38, Induced=\"Y\"), (R38-Q38)*(W38-X38)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},0,0,null,12,0,null,0,null,0]
[null,10,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B39),0)","v":0},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B39),0)","v":0},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B39),0)","v":0},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B39),0)","v":0},{"$f":"IFERROR(MAX(1/E39-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F39-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G39)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H39)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"MIN(C39*INDEX(ReliabilityModelGroup,A20,18),D39*INDEX(ReliabilityModelGroup,A20,25))*(I39-J39)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D39*INDEX(ReliabilityModelGroup,A20,25)>C39*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D39*INDEX(ReliabilityModelGroup,A20,25)-C39*INDEX(ReliabilityModelGroup,A20,18))*(I39-J39)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},0,0,null,10,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P39),0)","v":0},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P39),0)","v":0},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P39),0)","v":0},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P39),0)","v":0},{"$f":"IFERROR(MAX(1/S39-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T39-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U39)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V39)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"MIN(Q39,R39)*(W39-X39)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R39>Q39, Induced=\"Y\"), (R39-Q39)*(W39-X39)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},0,0,null,13,0,null,0,null,0]
[null,11,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B40),0)","v":0},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B40),0)","v":0},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B40),0)","v":0},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B40),0)","v":0},{"$f":"IFERROR(MAX(1/E40-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F40-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G40)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H40)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"MIN(C40*INDEX(ReliabilityModelGroup,A20,18),D40*INDEX(ReliabilityModelGroup,A20,25))*(I40-J40)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D40*INDEX(ReliabilityModelGroup,A20,25)>C40*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D40*INDEX(ReliabilityModelGroup,A20,25)-C40*INDEX(ReliabilityModelGroup,A20,18))*(I40-J40)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},0,0,null,11,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P40),0)","v":0},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P40),0)","v":0},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P40),0)","v":0},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P40),0)","v":0},{"$f":"IFERROR(MAX(1/S40-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T40-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U40)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V40)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"MIN(Q40,R40)*(W40-X40)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R40>Q40, Induced=\"Y\"), (R40-Q40)*(W40-X40)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},0,0,null,14,0,null,0,null,0]
[null,12,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B41),0)","v":0},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B41),0)","v":0},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B41),0)","v":0},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B41),0)","v":0},{"$f":"IFERROR(MAX(1/E41-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F41-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G41)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H41)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"MIN(C41*INDEX(ReliabilityModelGroup,A20,18),D41*INDEX(ReliabilityModelGroup,A20,25))*(I41-J41)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D41*INDEX(ReliabilityModelGroup,A20,25)>C41*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D41*INDEX(ReliabilityModelGroup,A20,25)-C41*INDEX(ReliabilityModelGroup,A20,18))*(I41-J41)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},0,0,null,12,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P41),0)","v":0},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P41),0)","v":0},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P41),0)","v":0},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P41),0)","v":0},{"$f":"IFERROR(MAX(1/S41-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T41-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U41)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V41)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"MIN(Q41,R41)*(W41-X41)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R41>Q41, Induced=\"Y\"), (R41-Q41)*(W41-X41)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},0,0,null,15,0,null,0,null,0]
[null,13,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B42),0)","v":0},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B42),0)","v":0},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B42),0)","v":0},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B42),0)","v":0},{"$f":"IFERROR(MAX(1/E42-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F42-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G42)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H42)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"MIN(C42*INDEX(ReliabilityModelGroup,A20,18),D42*INDEX(ReliabilityModelGroup,A20,25))*(I42-J42)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D42*INDEX(ReliabilityModelGroup,A20,25)>C42*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D42*INDEX(ReliabilityModelGroup,A20,25)-C42*INDEX(ReliabilityModelGroup,A20,18))*(I42-J42)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},0,0,null,13,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P42),0)","v":0},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P42),0)","v":0},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P42),0)","v":0},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P42),0)","v":0},{"$f":"IFERROR(MAX(1/S42-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T42-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U42)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V42)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"MIN(Q42,R42)*(W42-X42)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R42>Q42, Induced=\"Y\"), (R42-Q42)*(W42-X42)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},0,0,null,16,0,null,0,null,0]
[null,14,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B43),0)","v":0},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B43),0)","v":0},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B43),0)","v":0},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B43),0)","v":0},{"$f":"IFERROR(MAX(1/E43-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F43-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G43)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H43)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"MIN(C43*INDEX(ReliabilityModelGroup,A20,18),D43*INDEX(ReliabilityModelGroup,A20,25))*(I43-J43)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D43*INDEX(ReliabilityModelGroup,A20,25)>C43*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D43*INDEX(ReliabilityModelGroup,A20,25)-C43*INDEX(ReliabilityModelGroup,A20,18))*(I43-J43)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},0,0,null,14,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P43),0)","v":0},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P43),0)","v":0},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P43),0)","v":0},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P43),0)","v":0},{"$f":"IFERROR(MAX(1/S43-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T43-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U43)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V43)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"MIN(Q43,R43)*(W43-X43)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R43>Q43, Induced=\"Y\"), (R43-Q43)*(W43-X43)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},0,0,null,17,0,null,0,null,0]
[null,15,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B44),0)","v":0},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B44),0)","v":0},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B44),0)","v":0},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B44),0)","v":0},{"$f":"IFERROR(MAX(1/E44-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F44-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G44)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H44)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"MIN(C44*INDEX(ReliabilityModelGroup,A20,18),D44*INDEX(ReliabilityModelGroup,A20,25))*(I44-J44)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D44*INDEX(ReliabilityModelGroup,A20,25)>C44*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D44*INDEX(ReliabilityModelGroup,A20,25)-C44*INDEX(ReliabilityModelGroup,A20,18))*(I44-J44)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},0,0,null,15,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P44),0)","v":0},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P44),0)","v":0},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P44),0)","v":0},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P44),0)","v":0},{"$f":"IFERROR(MAX(1/S44-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T44-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U44)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V44)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"MIN(Q44,R44)*(W44-X44)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R44>Q44, Induced=\"Y\"), (R44-Q44)*(W44-X44)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},0,0,null,18,0,null,0,null,0]
[null,16,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B45),0)","v":0},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B45),0)","v":0},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B45),0)","v":0},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B45),0)","v":0},{"$f":"IFERROR(MAX(1/E45-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F45-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G45)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H45)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"MIN(C45*INDEX(ReliabilityModelGroup,A20,18),D45*INDEX(ReliabilityModelGroup,A20,25))*(I45-J45)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D45*INDEX(ReliabilityModelGroup,A20,25)>C45*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D45*INDEX(ReliabilityModelGroup,A20,25)-C45*INDEX(ReliabilityModelGroup,A20,18))*(I45-J45)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},0,0,null,16,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P45),0)","v":0},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P45),0)","v":0},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P45),0)","v":0},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P45),0)","v":0},{"$f":"IFERROR(MAX(1/S45-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T45-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U45)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V45)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"MIN(Q45,R45)*(W45-X45)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R45>Q45, Induced=\"Y\"), (R45-Q45)*(W45-X45)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},0,0,null,19,0,null,0,null,0]
[null,17,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B46),0)","v":0},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B46),0)","v":0},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B46),0)","v":0},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B46),0)","v":0},{"$f":"IFERROR(MAX(1/E46-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F46-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G46)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H46)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"MIN(C46*INDEX(ReliabilityModelGroup,A20,18),D46*INDEX(ReliabilityModelGroup,A20,25))*(I46-J46)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D46*INDEX(ReliabilityModelGroup,A20,25)>C46*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D46*INDEX(ReliabilityModelGroup,A20,25)-C46*INDEX(ReliabilityModelGroup,A20,18))*(I46-J46)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},0,0,null,17,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P46),0)","v":0},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P46),0)","v":0},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P46),0)","v":0},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P46),0)","v":0},{"$f":"IFERROR(MAX(1/S46-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T46-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U46)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V46)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"MIN(Q46,R46)*(W46-X46)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R46>Q46, Induced=\"Y\"), (R46-Q46)*(W46-X46)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},0,0,null,20,0,null,0,null,0]
[null,18,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B47),0)","v":0},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B47),0)","v":0},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B47),0)","v":0},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B47),0)","v":0},{"$f":"IFERROR(MAX(1/E47-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F47-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G47)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H47)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"MIN(C47*INDEX(ReliabilityModelGroup,A20,18),D47*INDEX(ReliabilityModelGroup,A20,25))*(I47-J47)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D47*INDEX(ReliabilityModelGroup,A20,25)>C47*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D47*INDEX(ReliabilityModelGroup,A20,25)-C47*INDEX(ReliabilityModelGroup,A20,18))*(I47-J47)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},0,0,null,18,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P47),0)","v":0},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P47),0)","v":0},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P47),0)","v":0},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P47),0)","v":0},{"$f":"IFERROR(MAX(1/S47-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T47-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U47)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V47)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"MIN(Q47,R47)*(W47-X47)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R47>Q47, Induced=\"Y\"), (R47-Q47)*(W47-X47)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},0,0,null,21,0,null,0,null,0]
[null,19,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B48),0)","v":0},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B48),0)","v":0},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B48),0)","v":0},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B48),0)","v":0},{"$f":"IFERROR(MAX(1/E48-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F48-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G48)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H48)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"MIN(C48*INDEX(ReliabilityModelGroup,A20,18),D48*INDEX(ReliabilityModelGroup,A20,25))*(I48-J48)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D48*INDEX(ReliabilityModelGroup,A20,25)>C48*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D48*INDEX(ReliabilityModelGroup,A20,25)-C48*INDEX(ReliabilityModelGroup,A20,18))*(I48-J48)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},0,0,null,19,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P48),0)","v":0},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P48),0)","v":0},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P48),0)","v":0},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P48),0)","v":0},{"$f":"IFERROR(MAX(1/S48-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T48-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U48)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V48)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"MIN(Q48,R48)*(W48-X48)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R48>Q48, Induced=\"Y\"), (R48-Q48)*(W48-X48)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},0,0,null,22,0,null,0,null,0]
[null,20,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B49),0)","v":0},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B49),0)","v":0},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B49),0)","v":0},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B49),0)","v":0},{"$f":"IFERROR(MAX(1/E49-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F49-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G49)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H49)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"MIN(C49*INDEX(ReliabilityModelGroup,A20,18),D49*INDEX(ReliabilityModelGroup,A20,25))*(I49-J49)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D49*INDEX(ReliabilityModelGroup,A20,25)>C49*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D49*INDEX(ReliabilityModelGroup,A20,25)-C49*INDEX(ReliabilityModelGroup,A20,18))*(I49-J49)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},0,0,null,20,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P49),0)","v":0},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P49),0)","v":0},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P49),0)","v":0},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P49),0)","v":0},{"$f":"IFERROR(MAX(1/S49-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T49-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U49)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V49)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"MIN(Q49,R49)*(W49-X49)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R49>Q49, Induced=\"Y\"), (R49-Q49)*(W49-X49)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},0,0,null,23,0,null,0,null,0]
[null,21,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B50),0)","v":0},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B50),0)","v":0},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B50),0)","v":0},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B50),0)","v":0},{"$f":"IFERROR(MAX(1/E50-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F50-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G50)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H50)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"MIN(C50*INDEX(ReliabilityModelGroup,A20,18),D50*INDEX(ReliabilityModelGroup,A20,25))*(I50-J50)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D50*INDEX(ReliabilityModelGroup,A20,25)>C50*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D50*INDEX(ReliabilityModelGroup,A20,25)-C50*INDEX(ReliabilityModelGroup,A20,18))*(I50-J50)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},0,0,null,21,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P50),0)","v":0},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P50),0)","v":0},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P50),0)","v":0},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P50),0)","v":0},{"$f":"IFERROR(MAX(1/S50-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T50-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U50)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V50)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"MIN(Q50,R50)*(W50-X50)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R50>Q50, Induced=\"Y\"), (R50-Q50)*(W50-X50)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},0,0,null,24,0,null,0,null,0]
[null,22,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B51),0)","v":0},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B51),0)","v":0},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B51),0)","v":0},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B51),0)","v":0},{"$f":"IFERROR(MAX(1/E51-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F51-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G51)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H51)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"MIN(C51*INDEX(ReliabilityModelGroup,A20,18),D51*INDEX(ReliabilityModelGroup,A20,25))*(I51-J51)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D51*INDEX(ReliabilityModelGroup,A20,25)>C51*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D51*INDEX(ReliabilityModelGroup,A20,25)-C51*INDEX(ReliabilityModelGroup,A20,18))*(I51-J51)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},0,0,null,22,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P51),0)","v":0},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P51),0)","v":0},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P51),0)","v":0},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P51),0)","v":0},{"$f":"IFERROR(MAX(1/S51-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T51-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U51)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V51)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"MIN(Q51,R51)*(W51-X51)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R51>Q51, Induced=\"Y\"), (R51-Q51)*(W51-X51)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},0,0,null,25,0,null,0,null,0]
[null,23,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B52),0)","v":0},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B52),0)","v":0},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B52),0)","v":0},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B52),0)","v":0},{"$f":"IFERROR(MAX(1/E52-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F52-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G52)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H52)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"MIN(C52*INDEX(ReliabilityModelGroup,A20,18),D52*INDEX(ReliabilityModelGroup,A20,25))*(I52-J52)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D52*INDEX(ReliabilityModelGroup,A20,25)>C52*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D52*INDEX(ReliabilityModelGroup,A20,25)-C52*INDEX(ReliabilityModelGroup,A20,18))*(I52-J52)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},0,0,null,23,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P52),0)","v":0},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P52),0)","v":0},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P52),0)","v":0},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P52),0)","v":0},{"$f":"IFERROR(MAX(1/S52-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T52-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U52)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V52)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"MIN(Q52,R52)*(W52-X52)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R52>Q52, Induced=\"Y\"), (R52-Q52)*(W52-X52)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},0,0,null,26,0,null,0,null,0]
[null,24,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B53),0)","v":0},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B53),0)","v":0},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B53),0)","v":0},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B53),0)","v":0},{"$f":"IFERROR(MAX(1/E53-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F53-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G53)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H53)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"MIN(C53*INDEX(ReliabilityModelGroup,A20,18),D53*INDEX(ReliabilityModelGroup,A20,25))*(I53-J53)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D53*INDEX(ReliabilityModelGroup,A20,25)>C53*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D53*INDEX(ReliabilityModelGroup,A20,25)-C53*INDEX(ReliabilityModelGroup,A20,18))*(I53-J53)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},0,0,null,24,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P53),0)","v":0},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P53),0)","v":0},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P53),0)","v":0},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P53),0)","v":0},{"$f":"IFERROR(MAX(1/S53-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T53-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U53)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V53)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"MIN(Q53,R53)*(W53-X53)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R53>Q53, Induced=\"Y\"), (R53-Q53)*(W53-X53)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},0,0,null,27,0,null,0,null,0]
[null,25,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B54),0)","v":0},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B54),0)","v":0},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B54),0)","v":0},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B54),0)","v":0},{"$f":"IFERROR(MAX(1/E54-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F54-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G54)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H54)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"MIN(C54*INDEX(ReliabilityModelGroup,A20,18),D54*INDEX(ReliabilityModelGroup,A20,25))*(I54-J54)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D54*INDEX(ReliabilityModelGroup,A20,25)>C54*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D54*INDEX(ReliabilityModelGroup,A20,25)-C54*INDEX(ReliabilityModelGroup,A20,18))*(I54-J54)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},0,0,null,25,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P54),0)","v":0},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P54),0)","v":0},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P54),0)","v":0},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P54),0)","v":0},{"$f":"IFERROR(MAX(1/S54-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T54-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U54)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V54)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"MIN(Q54,R54)*(W54-X54)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R54>Q54, Induced=\"Y\"), (R54-Q54)*(W54-X54)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},0,0,null,28,0,null,0,null,0]
[null,26,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B55),0)","v":0},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B55),0)","v":0},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B55),0)","v":0},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B55),0)","v":0},{"$f":"IFERROR(MAX(1/E55-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F55-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G55)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H55)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"MIN(C55*INDEX(ReliabilityModelGroup,A20,18),D55*INDEX(ReliabilityModelGroup,A20,25))*(I55-J55)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D55*INDEX(ReliabilityModelGroup,A20,25)>C55*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D55*INDEX(ReliabilityModelGroup,A20,25)-C55*INDEX(ReliabilityModelGroup,A20,18))*(I55-J55)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},0,0,null,26,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P55),0)","v":0},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P55),0)","v":0},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P55),0)","v":0},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P55),0)","v":0},{"$f":"IFERROR(MAX(1/S55-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T55-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U55)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V55)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"MIN(Q55,R55)*(W55-X55)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R55>Q55, Induced=\"Y\"), (R55-Q55)*(W55-X55)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},0,0,null,29,0,null,0,null,0]
[null,27,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B56),0)","v":0},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B56),0)","v":0},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B56),0)","v":0},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B56),0)","v":0},{"$f":"IFERROR(MAX(1/E56-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F56-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G56)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H56)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"MIN(C56*INDEX(ReliabilityModelGroup,A20,18),D56*INDEX(ReliabilityModelGroup,A20,25))*(I56-J56)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D56*INDEX(ReliabilityModelGroup,A20,25)>C56*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D56*INDEX(ReliabilityModelGroup,A20,25)-C56*INDEX(ReliabilityModelGroup,A20,18))*(I56-J56)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},0,0,null,27,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P56),0)","v":0},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P56),0)","v":0},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P56),0)","v":0},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P56),0)","v":0},{"$f":"IFERROR(MAX(1/S56-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T56-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U56)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V56)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"MIN(Q56,R56)*(W56-X56)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R56>Q56, Induced=\"Y\"), (R56-Q56)*(W56-X56)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},0,0,null,30,0,null,0,null,0]
[null,28,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B57),0)","v":0},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B57),0)","v":0},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B57),0)","v":0},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B57),0)","v":0},{"$f":"IFERROR(MAX(1/E57-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F57-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G57)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H57)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"MIN(C57*INDEX(ReliabilityModelGroup,A20,18),D57*INDEX(ReliabilityModelGroup,A20,25))*(I57-J57)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D57*INDEX(ReliabilityModelGroup,A20,25)>C57*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D57*INDEX(ReliabilityModelGroup,A20,25)-C57*INDEX(ReliabilityModelGroup,A20,18))*(I57-J57)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},0,0,null,28,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P57),0)","v":0},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P57),0)","v":0},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P57),0)","v":0},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P57),0)","v":0},{"$f":"IFERROR(MAX(1/S57-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T57-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U57)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V57)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"MIN(Q57,R57)*(W57-X57)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R57>Q57, Induced=\"Y\"), (R57-Q57)*(W57-X57)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},0,0,null,31,0,null,0,null,0]
[null,29,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B58),0)","v":0},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B58),0)","v":0},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B58),0)","v":0},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B58),0)","v":0},{"$f":"IFERROR(MAX(1/E58-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F58-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G58)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H58)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"MIN(C58*INDEX(ReliabilityModelGroup,A20,18),D58*INDEX(ReliabilityModelGroup,A20,25))*(I58-J58)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D58*INDEX(ReliabilityModelGroup,A20,25)>C58*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D58*INDEX(ReliabilityModelGroup,A20,25)-C58*INDEX(ReliabilityModelGroup,A20,18))*(I58-J58)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},0,0,null,29,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P58),0)","v":0},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P58),0)","v":0},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P58),0)","v":0},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P58),0)","v":0},{"$f":"IFERROR(MAX(1/S58-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T58-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U58)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V58)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"MIN(Q58,R58)*(W58-X58)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R58>Q58, Induced=\"Y\"), (R58-Q58)*(W58-X58)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},0,0,null,32,0,null,{"$f":"IF(Reliability=\"N\", 0, SUM(AE58:AF58,AE118:AF118))","v":0},null,{"$f":"AG58/(1+DiscRate)^(AD58-YearCurrent)","v":0}]
[null,30,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B59),0)","v":0},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B59),0)","v":0},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B59),0)","v":0},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B59),0)","v":0},{"$f":"IFERROR(MAX(1/E59-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F59-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G59)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H59)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"MIN(C59*INDEX(ReliabilityModelGroup,A20,18),D59*INDEX(ReliabilityModelGroup,A20,25))*(I59-J59)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D59*INDEX(ReliabilityModelGroup,A20,25)>C59*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D59*INDEX(ReliabilityModelGroup,A20,25)-C59*INDEX(ReliabilityModelGroup,A20,18))*(I59-J59)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},0,0,null,30,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P59),0)","v":0},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P59),0)","v":0},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P59),0)","v":0},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P59),0)","v":0},{"$f":"IFERROR(MAX(1/S59-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T59-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U59)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V59)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"MIN(Q59,R59)*(W59-X59)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R59>Q59, Induced=\"Y\"), (R59-Q59)*(W59-X59)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},0,0,null,33,0,null,0,null,0]
[null,31,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B60),0)","v":0},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B60),0)","v":0},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B60),0)","v":0},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B60),0)","v":0},{"$f":"IFERROR(MAX(1/E60-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F60-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G60)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H60)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"MIN(C60*INDEX(ReliabilityModelGroup,A20,18),D60*INDEX(ReliabilityModelGroup,A20,25))*(I60-J60)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D60*INDEX(ReliabilityModelGroup,A20,25)>C60*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D60*INDEX(ReliabilityModelGroup,A20,25)-C60*INDEX(ReliabilityModelGroup,A20,18))*(I60-J60)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},0,0,null,31,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P60),0)","v":0},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P60),0)","v":0},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P60),0)","v":0},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P60),0)","v":0},{"$f":"IFERROR(MAX(1/S60-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T60-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U60)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V60)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"MIN(Q60,R60)*(W60-X60)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R60>Q60, Induced=\"Y\"), (R60-Q60)*(W60-X60)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},0,0,null,34,0,null,0,null,0]
[null,32,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B61),0)","v":0},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B61),0)","v":0},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B61),0)","v":0},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B61),0)","v":0},{"$f":"IFERROR(MAX(1/E61-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F61-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G61)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H61)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"MIN(C61*INDEX(ReliabilityModelGroup,A20,18),D61*INDEX(ReliabilityModelGroup,A20,25))*(I61-J61)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D61*INDEX(ReliabilityModelGroup,A20,25)>C61*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D61*INDEX(ReliabilityModelGroup,A20,25)-C61*INDEX(ReliabilityModelGroup,A20,18))*(I61-J61)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},{"$f":"(K61+L61)*ValTimeAuto*ValRelAuto*IF(IM,ValTimeIMFactor,1)*(1+TTUprater)^($B61-YearCurrent)","v":0},{"$f":"M61/(1+DiscRate)^(B61-YearCurrent)","v":0},null,32,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P61),0)","v":0},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P61),0)","v":0},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P61),0)","v":0},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P61),0)","v":0},{"$f":"IFERROR(MAX(1/S61-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T61-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U61)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V61)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"MIN(Q61,R61)*(W61-X61)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R61>Q61, Induced=\"Y\"), (R61-Q61)*(W61-X61)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},{"$f":"(Y61+Z61)*ValTimeTruck*ValRelTruck*IF(IM,ValTimeIMFactor,1)*(1+TTUprater)^($B61-YearCurrent)","v":0},{"$f":"AA61/(1+DiscRate)^(P61-YearCurrent)","v":0},null,35,0,null,0,null,0]
[null,33,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B62),0)","v":0},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B62),0)","v":0},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B62),0)","v":0},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B62),0)","v":0},{"$f":"IFERROR(MAX(1/E62-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F62-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G62)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H62)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"MIN(C62*INDEX(ReliabilityModelGroup,A20,18),D62*INDEX(ReliabilityModelGroup,A20,25))*(I62-J62)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D62*INDEX(ReliabilityModelGroup,A20,25)>C62*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D62*INDEX(ReliabilityModelGroup,A20,25)-C62*INDEX(ReliabilityModelGroup,A20,18))*(I62-J62)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},0,0,null,33,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P62),0)","v":0},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P62),0)","v":0},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P62),0)","v":0},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P62),0)","v":0},{"$f":"IFERROR(MAX(1/S62-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T62-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U62)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V62)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"MIN(Q62,R62)*(W62-X62)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R62>Q62, Induced=\"Y\"), (R62-Q62)*(W62-X62)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},0,0,null,36,0,null,0,null,0]
[null,34,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B63),0)","v":0},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B63),0)","v":0},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B63),0)","v":0},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B63),0)","v":0},{"$f":"IFERROR(MAX(1/E63-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F63-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G63)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H63)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"MIN(C63*INDEX(ReliabilityModelGroup,A20,18),D63*INDEX(ReliabilityModelGroup,A20,25))*(I63-J63)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D63*INDEX(ReliabilityModelGroup,A20,25)>C63*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D63*INDEX(ReliabilityModelGroup,A20,25)-C63*INDEX(ReliabilityModelGroup,A20,18))*(I63-J63)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},0,0,null,34,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P63),0)","v":0},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P63),0)","v":0},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P63),0)","v":0},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P63),0)","v":0},{"$f":"IFERROR(MAX(1/S63-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T63-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U63)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V63)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"MIN(Q63,R63)*(W63-X63)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R63>Q63, Induced=\"Y\"), (R63-Q63)*(W63-X63)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},0,0,null,37,0,null,0,null,0]
[null,35,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B64),0)","v":0},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B64),0)","v":0},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B64),0)","v":0},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B64),0)","v":0},{"$f":"IFERROR(MAX(1/E64-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F64-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G64)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H64)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"MIN(C64*INDEX(ReliabilityModelGroup,A20,18),D64*INDEX(ReliabilityModelGroup,A20,25))*(I64-J64)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D64*INDEX(ReliabilityModelGroup,A20,25)>C64*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D64*INDEX(ReliabilityModelGroup,A20,25)-C64*INDEX(ReliabilityModelGroup,A20,18))*(I64-J64)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},0,0,null,35,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P64),0)","v":0},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P64),0)","v":0},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P64),0)","v":0},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P64),0)","v":0},{"$f":"IFERROR(MAX(1/S64-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T64-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U64)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V64)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"MIN(Q64,R64)*(W64-X64)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R64>Q64, Induced=\"Y\"), (R64-Q64)*(W64-X64)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},0,0,null,38,0,null,0,null,0]
[null,36,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B65),0)","v":0},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B65),0)","v":0},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B65),0)","v":0},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B65),0)","v":0},{"$f":"IFERROR(MAX(1/E65-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F65-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G65)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H65)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"MIN(C65*INDEX(ReliabilityModelGroup,A20,18),D65*INDEX(ReliabilityModelGroup,A20,25))*(I65-J65)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D65*INDEX(ReliabilityModelGroup,A20,25)>C65*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D65*INDEX(ReliabilityModelGroup,A20,25)-C65*INDEX(ReliabilityModelGroup,A20,18))*(I65-J65)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},0,0,null,36,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P65),0)","v":0},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P65),0)","v":0},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P65),0)","v":0},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P65),0)","v":0},{"$f":"IFERROR(MAX(1/S65-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T65-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U65)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V65)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"MIN(Q65,R65)*(W65-X65)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R65>Q65, Induced=\"Y\"), (R65-Q65)*(W65-X65)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},0,0,null,39,0,null,0,null,0]
[null,37,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B66),0)","v":0},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B66),0)","v":0},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B66),0)","v":0},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B66),0)","v":0},{"$f":"IFERROR(MAX(1/E66-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F66-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G66)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H66)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"MIN(C66*INDEX(ReliabilityModelGroup,A20,18),D66*INDEX(ReliabilityModelGroup,A20,25))*(I66-J66)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D66*INDEX(ReliabilityModelGroup,A20,25)>C66*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D66*INDEX(ReliabilityModelGroup,A20,25)-C66*INDEX(ReliabilityModelGroup,A20,18))*(I66-J66)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},0,0,null,37,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P66),0)","v":0},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P66),0)","v":0},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P66),0)","v":0},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P66),0)","v":0},{"$f":"IFERROR(MAX(1/S66-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T66-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U66)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V66)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"MIN(Q66,R66)*(W66-X66)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R66>Q66, Induced=\"Y\"), (R66-Q66)*(W66-X66)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},0,0,null,40,0,null,0,null,0]
[null,38,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B67),0)","v":0},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B67),0)","v":0},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B67),0)","v":0},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B67),0)","v":0},{"$f":"IFERROR(MAX(1/E67-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F67-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G67)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H67)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"MIN(C67*INDEX(ReliabilityModelGroup,A20,18),D67*INDEX(ReliabilityModelGroup,A20,25))*(I67-J67)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D67*INDEX(ReliabilityModelGroup,A20,25)>C67*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D67*INDEX(ReliabilityModelGroup,A20,25)-C67*INDEX(ReliabilityModelGroup,A20,18))*(I67-J67)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},0,0,null,38,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P67),0)","v":0},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P67),0)","v":0},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P67),0)","v":0},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P67),0)","v":0},{"$f":"IFERROR(MAX(1/S67-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T67-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U67)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V67)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"MIN(Q67,R67)*(W67-X67)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R67>Q67, Induced=\"Y\"), (R67-Q67)*(W67-X67)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},0,0,null,41,0,null,0,null,0]
[null,39,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B68),0)","v":0},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B68),0)","v":0},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B68),0)","v":0},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B68),0)","v":0},{"$f":"IFERROR(MAX(1/E68-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F68-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G68)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H68)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"MIN(C68*INDEX(ReliabilityModelGroup,A20,18),D68*INDEX(ReliabilityModelGroup,A20,25))*(I68-J68)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D68*INDEX(ReliabilityModelGroup,A20,25)>C68*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D68*INDEX(ReliabilityModelGroup,A20,25)-C68*INDEX(ReliabilityModelGroup,A20,18))*(I68-J68)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},0,0,null,39,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P68),0)","v":0},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P68),0)","v":0},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P68),0)","v":0},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P68),0)","v":0},{"$f":"IFERROR(MAX(1/S68-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T68-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U68)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V68)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"MIN(Q68,R68)*(W68-X68)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R68>Q68, Induced=\"Y\"), (R68-Q68)*(W68-X68)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},0,0,null,42,0,null,0,null,0]
[null,40,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B69),0)","v":0},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B69),0)","v":0},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B69),0)","v":0},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B69),0)","v":0},{"$f":"IFERROR(MAX(1/E69-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F69-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G69)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H69)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"MIN(C69*INDEX(ReliabilityModelGroup,A20,18),D69*INDEX(ReliabilityModelGroup,A20,25))*(I69-J69)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D69*INDEX(ReliabilityModelGroup,A20,25)>C69*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D69*INDEX(ReliabilityModelGroup,A20,25)-C69*INDEX(ReliabilityModelGroup,A20,18))*(I69-J69)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},0,0,null,40,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P69),0)","v":0},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P69),0)","v":0},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P69),0)","v":0},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P69),0)","v":0},{"$f":"IFERROR(MAX(1/S69-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T69-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U69)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V69)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"MIN(Q69,R69)*(W69-X69)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R69>Q69, Induced=\"Y\"), (R69-Q69)*(W69-X69)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},0,0,null,43,0,null,0,null,0]
[null,41,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B70),0)","v":0},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B70),0)","v":0},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B70),0)","v":0},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B70),0)","v":0},{"$f":"IFERROR(MAX(1/E70-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F70-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G70)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H70)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"MIN(C70*INDEX(ReliabilityModelGroup,A20,18),D70*INDEX(ReliabilityModelGroup,A20,25))*(I70-J70)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D70*INDEX(ReliabilityModelGroup,A20,25)>C70*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D70*INDEX(ReliabilityModelGroup,A20,25)-C70*INDEX(ReliabilityModelGroup,A20,18))*(I70-J70)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},0,0,null,41,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P70),0)","v":0},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P70),0)","v":0},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P70),0)","v":0},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P70),0)","v":0},{"$f":"IFERROR(MAX(1/S70-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T70-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U70)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V70)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"MIN(Q70,R70)*(W70-X70)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R70>Q70, Induced=\"Y\"), (R70-Q70)*(W70-X70)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},0,0,null,44,0,null,0,null,0]
[null,42,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B71),0)","v":0},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B71),0)","v":0},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B71),0)","v":0},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B71),0)","v":0},{"$f":"IFERROR(MAX(1/E71-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F71-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G71)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H71)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"MIN(C71*INDEX(ReliabilityModelGroup,A20,18),D71*INDEX(ReliabilityModelGroup,A20,25))*(I71-J71)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D71*INDEX(ReliabilityModelGroup,A20,25)>C71*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D71*INDEX(ReliabilityModelGroup,A20,25)-C71*INDEX(ReliabilityModelGroup,A20,18))*(I71-J71)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},0,0,null,42,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P71),0)","v":0},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P71),0)","v":0},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P71),0)","v":0},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P71),0)","v":0},{"$f":"IFERROR(MAX(1/S71-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T71-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U71)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V71)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"MIN(Q71,R71)*(W71-X71)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R71>Q71, Induced=\"Y\"), (R71-Q71)*(W71-X71)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},0,0,null,45,0,null,0,null,0]
[null,43,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B72),0)","v":0},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B72),0)","v":0},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B72),0)","v":0},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B72),0)","v":0},{"$f":"IFERROR(MAX(1/E72-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F72-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G72)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H72)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"MIN(C72*INDEX(ReliabilityModelGroup,A20,18),D72*INDEX(ReliabilityModelGroup,A20,25))*(I72-J72)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D72*INDEX(ReliabilityModelGroup,A20,25)>C72*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D72*INDEX(ReliabilityModelGroup,A20,25)-C72*INDEX(ReliabilityModelGroup,A20,18))*(I72-J72)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},0,0,null,43,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P72),0)","v":0},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P72),0)","v":0},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P72),0)","v":0},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P72),0)","v":0},{"$f":"IFERROR(MAX(1/S72-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T72-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U72)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V72)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"MIN(Q72,R72)*(W72-X72)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R72>Q72, Induced=\"Y\"), (R72-Q72)*(W72-X72)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},0,0,null,46,0,null,0,null,0]
[null,44,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B73),0)","v":0},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B73),0)","v":0},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B73),0)","v":0},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B73),0)","v":0},{"$f":"IFERROR(MAX(1/E73-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F73-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G73)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H73)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"MIN(C73*INDEX(ReliabilityModelGroup,A20,18),D73*INDEX(ReliabilityModelGroup,A20,25))*(I73-J73)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D73*INDEX(ReliabilityModelGroup,A20,25)>C73*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D73*INDEX(ReliabilityModelGroup,A20,25)-C73*INDEX(ReliabilityModelGroup,A20,18))*(I73-J73)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},0,0,null,44,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P73),0)","v":0},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P73),0)","v":0},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P73),0)","v":0},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P73),0)","v":0},{"$f":"IFERROR(MAX(1/S73-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T73-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U73)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V73)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"MIN(Q73,R73)*(W73-X73)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R73>Q73, Induced=\"Y\"), (R73-Q73)*(W73-X73)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},0,0,null,47,0,null,0,null,0]
[null,45,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B74),0)","v":0},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B74),0)","v":0},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B74),0)","v":0},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B74),0)","v":0},{"$f":"IFERROR(MAX(1/E74-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F74-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G74)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H74)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"MIN(C74*INDEX(ReliabilityModelGroup,A20,18),D74*INDEX(ReliabilityModelGroup,A20,25))*(I74-J74)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D74*INDEX(ReliabilityModelGroup,A20,25)>C74*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D74*INDEX(ReliabilityModelGroup,A20,25)-C74*INDEX(ReliabilityModelGroup,A20,18))*(I74-J74)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},0,0,null,45,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P74),0)","v":0},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P74),0)","v":0},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P74),0)","v":0},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P74),0)","v":0},{"$f":"IFERROR(MAX(1/S74-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T74-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U74)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V74)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"MIN(Q74,R74)*(W74-X74)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R74>Q74, Induced=\"Y\"), (R74-Q74)*(W74-X74)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},0,0,null,48,0,null,0,null,0]
[null,46,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B75),0)","v":0},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B75),0)","v":0},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B75),0)","v":0},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B75),0)","v":0},{"$f":"IFERROR(MAX(1/E75-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F75-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G75)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H75)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"MIN(C75*INDEX(ReliabilityModelGroup,A20,18),D75*INDEX(ReliabilityModelGroup,A20,25))*(I75-J75)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D75*INDEX(ReliabilityModelGroup,A20,25)>C75*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D75*INDEX(ReliabilityModelGroup,A20,25)-C75*INDEX(ReliabilityModelGroup,A20,18))*(I75-J75)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},0,0,null,46,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P75),0)","v":0},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P75),0)","v":0},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P75),0)","v":0},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P75),0)","v":0},{"$f":"IFERROR(MAX(1/S75-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T75-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U75)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V75)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"MIN(Q75,R75)*(W75-X75)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R75>Q75, Induced=\"Y\"), (R75-Q75)*(W75-X75)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},0,0,null,49,0,null,0,null,0]
[null,47,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B76),0)","v":0},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B76),0)","v":0},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B76),0)","v":0},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B76),0)","v":0},{"$f":"IFERROR(MAX(1/E76-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F76-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G76)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H76)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"MIN(C76*INDEX(ReliabilityModelGroup,A20,18),D76*INDEX(ReliabilityModelGroup,A20,25))*(I76-J76)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D76*INDEX(ReliabilityModelGroup,A20,25)>C76*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D76*INDEX(ReliabilityModelGroup,A20,25)-C76*INDEX(ReliabilityModelGroup,A20,18))*(I76-J76)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},0,0,null,47,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P76),0)","v":0},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P76),0)","v":0},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P76),0)","v":0},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P76),0)","v":0},{"$f":"IFERROR(MAX(1/S76-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T76-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U76)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V76)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"MIN(Q76,R76)*(W76-X76)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R76>Q76, Induced=\"Y\"), (R76-Q76)*(W76-X76)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},0,0]
[null,48,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B77),0)","v":0},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B77),0)","v":0},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B77),0)","v":0},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B77),0)","v":0},{"$f":"IFERROR(MAX(1/E77-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F77-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G77)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H77)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"MIN(C77*INDEX(ReliabilityModelGroup,A20,18),D77*INDEX(ReliabilityModelGroup,A20,25))*(I77-J77)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D77*INDEX(ReliabilityModelGroup,A20,25)>C77*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D77*INDEX(ReliabilityModelGroup,A20,25)-C77*INDEX(ReliabilityModelGroup,A20,18))*(I77-J77)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},0,0,null,48,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P77),0)","v":0},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P77),0)","v":0},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P77),0)","v":0},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P77),0)","v":0},{"$f":"IFERROR(MAX(1/S77-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T77-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U77)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V77)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"MIN(Q77,R77)*(W77-X77)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R77>Q77, Induced=\"Y\"), (R77-Q77)*(W77-X77)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},0,0,null,"Total",{"$f":"SUM(AE26:AE75)","v":0},null,{"$f":"SUM(AG26:AG75)","v":0},null,{"$f":"SUM(AI26:AI75)","v":0}]
[null,49,{"$f":"MAX(TREND(C26:C27,$B26:$B27,$B78),0)","v":0},{"$f":"MAX(TREND(D26:D27,$B26:$B27,$B78),0)","v":0},{"$f":"MAX(TREND(E26:E27,$B26:$B27,$B78),0)","v":0},{"$f":"MAX(TREND(F26:F27,$B26:$B27,$B78),0)","v":0},{"$f":"IFERROR(MAX(1/E78-1/INDEX(ReliabilityModelGroup,A20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/F78-1/INDEX(ReliabilityModelGroup,A20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,17)*G78)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,16)/INDEX(ReliabilityModelGroup,A20,17)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,A20,24)*H78)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,A20,23)/INDEX(ReliabilityModelGroup,A20,24)*INDEX(RelAdjFactors,A20,5),0)","v":0},{"$f":"MIN(C78*INDEX(ReliabilityModelGroup,A20,18),D78*INDEX(ReliabilityModelGroup,A20,25))*(I78-J78)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(D78*INDEX(ReliabilityModelGroup,A20,25)>C78*INDEX(ReliabilityModelGroup,A20,18), Induced=\"Y\"), (D78*INDEX(ReliabilityModelGroup,A20,25)-C78*INDEX(ReliabilityModelGroup,A20,18))*(I78-J78)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},0,0,null,49,{"$f":"MAX(TREND(Q26:Q27,$P26:$P27,$P78),0)","v":0},{"$f":"MAX(TREND(R26:R27,$P26:$P27,$P78),0)","v":0},{"$f":"MAX(TREND(S26:S27,$P26:$P27,$P78),0)","v":0},{"$f":"MAX(TREND(T26:T27,$P26:$P27,$P78),0)","v":0},{"$f":"IFERROR(MAX(1/S78-1/INDEX(ReliabilityModelGroup,O20,17), 0),0)","v":0},{"$f":"IFERROR(MAX(1/T78-1/INDEX(ReliabilityModelGroup,O20,24), 0),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,17)*U78)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,16)/INDEX(ReliabilityModelGroup,O20,17)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"IFERROR(AlphaSTD*MAX(AlphaTTI*(1+INDEX(ReliabilityModelGroup,O20,24)*V78)^BetaTTI-1,0)^BetaSTD*INDEX(ReliabilityModelGroup,O20,23)/INDEX(ReliabilityModelGroup,O20,24)*INDEX(RelAdjFactors,O20,15),0)","v":0},{"$f":"MIN(Q78,R78)*(W78-X78)*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor)","v":0},{"$f":"IF(AND(R78>Q78, Induced=\"Y\"), (R78-Q78)*(W78-X78)*0.5*(INDEX(ReliabilityModelGroup,A20,12)*AnnualFactor), 0)","v":0},0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M29:M78)","v":0},{"$f":"SUM(N29:N78)","v":0},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA29:AA78)","v":0},{"$f":"SUM(AB29:AB78)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Truck",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(INDEX(ReliabilityModelGroup,AE82,1)),\"Not Used\",INDEX(ReliabilityModelGroup,AE82,1))","v":"Not Used"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YearOpen","v":0},{"$f":"OFFSET($AB9,MATCH(AE$82,$O:$O),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD86+1","v":1},{"$f":"OFFSET($AB10,MATCH(AE$82,$O:$O),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD87+1","v":2},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(AE86:AE135)","v":0}]

{"sheet":"Vehicle Operating Costs","index":8,"n_rows":258,"n_cols":28,"rows_kept":258,"cut":false,"hidden":false,"merged":[[20,23,22,23],[81,23,83,23],[142,23,144,23],[203,23,205,23]]}
[null,"Vehicle Operating Cost Benefits"]
[]
[null,"This sheet calculates changes in highway vehicle operating costs as benefits for highway and transit projects."]
[null,"Net changes in transit operating costs should be included as project costs."]
[]
[null,"Formulas:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Present Value  =  Future Value  (in Constant Dollars)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ( 1 + Real Discount Rate) ^ Year"]
[null,"Vehicle-Miles Traveled = Affected Length x Avg. Annual Volume",null,null,null,null,null,"Non-Fuel Cost = VMT x Cost Per Mile",null,null,null,null,"Benefit = Existing Cost - New Cost"]
[null,"veh-miles/yr",null,"miles","vehicles/yr",null,null,"dollars                         miles","$/mile"]
[]
[null,"Fuel Cost = VMT x Fuel Consumption x Fuel Price",null,null,null,null,null,"Out-of-Pocket Cost = Trips x Cost Per Trip"]
[null,"dollars",null,"gallons/mile","dollars/gallon",null,null,"dollars","trips        $ / trip"]
[]
[]
[null,"A","MODEL BENEFITS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"B","SUMMARY OF VEHICLE OPERATING COST BENEFITS"]
[]
[]
[{"$f":"MAX($A$1:A17)+1","v":1},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A18,1)),\"Not Used\",INDEX(ModelGroup,A18,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,\"TOTAL VEHICLE TRIPS\",\"TOTAL PERSON TRIPS\")","v":"TOTAL PERSON TRIPS"},null,null,"PERCENT TRUCKS",null,"OUT OF POCKET COST",null,"BENEFITS",null,null,null,null,null,null,null,1,null,"Present"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(trips/yr)",null,null,"(%)",null,"($/trip)",null,"($/yr)",null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(INDEX(ModelGroup,X20,1)),\"Not Used\",INDEX(ModelGroup,X20,1))","v":"Not Used"},null,"Value of"]
[null,"Year",null,null,null,null,null,null,null,null,"Adjusted",null,null,null,null,"Fuel","Non-Fuel","Out-of-Pocket Costs","Constant","Present",null,null,"Year",null,null,"Veh Op Cost",null,"Constant"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Build","No Build","Build","No Build","Build","Costs","Costs","(Existing)","Dollars","Value",null,null,null,null,null,{"$f":"IF(VehOp<>\"N\",\"Benefits\",\"Benefits*\")","v":"Benefits"},null,"Dollars"]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A18,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A18,2)*AnnualFactor","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData1NB,A18,3),0)*AnnualFactor","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData1B,A18,3),0)*AnnualFactor","v":0},{"$f":"IF(E24=0,55,MAX(5,ROUND(C24/E24,1)))","v":55},{"$f":"IF(F24=0,55,MAX(5,ROUND(D24/F24,1)))","v":55},{"$f":"INDEX(ModelData1NB,A18,1)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A18,1)*AnnualFactor","v":0},{"$f":"'Travel Time'!O24","v":0},{"$f":"INDEX(ModelData1NB,A18,9)","v":0},{"$f":"INDEX(ModelData1B,A18,9)","v":0},{"$f":"INDEX(ModelData1NB,A18,6)","v":0},{"$f":"INDEX(ModelData1B,A18,6)","v":0},{"$f":"(C24*(1-L24)*VLOOKUP(G24,FuelCon,2)-D24*(1-M24)*VLOOKUP(H24,FuelCon,2))*FuelAuto+(C24*L24*VLOOKUP(G24,FuelCon,3)-D24*M24*VLOOKUP(H24,FuelCon,3))*FuelTruck","v":0},{"$f":"(C24*(1-L24)-D24*(1-M24))*NonFuelAuto+(C24*L24-D24*M24)*NonFuelTruck","v":0},{"$f":"I24*N24-K24*O24","v":0},{"$f":"SUM(P24:R24)","v":0},{"$f":"S24/(1+DiscRate)^(B24-YearCurrent)","v":0},null,null,{"$f":"YearOpen","v":0},{"$f":"OFFSET($T9,MATCH(X$20,$A:$A),0)","v":0},null,{"$f":"IF(VehOp<>\"N\",SUM($X24:Y24),0)","v":0},null,{"$f":"$Z24*(1+DiscRate)^($W24-YearCurrent)","v":0}]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A18,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A18,2)*AnnualFactor","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData20NB,A18,3),0)*AnnualFactor","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData20B,A18,3),0)*AnnualFactor","v":0},{"$f":"IF(E25=0,55,MAX(5,ROUND(C25/E25,1)))","v":55},{"$f":"IF(F25=0,55,MAX(5,ROUND(D25/F25,1)))","v":55},{"$f":"INDEX(ModelData20NB,A18,1)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A18,1)*AnnualFactor","v":0},{"$f":"'Travel Time'!O25","v":0},{"$f":"INDEX(ModelData20NB,A18,9)","v":0},{"$f":"INDEX(ModelData20B,A18,9)","v":0},{"$f":"INDEX(ModelData20NB,A18,6)","v":0},{"$f":"INDEX(ModelData20B,A18,6)","v":0},{"$f":"(C25*(1-L25)*VLOOKUP(G25,FuelCon,2)-D25*(1-M25)*VLOOKUP(H25,FuelCon,2))*FuelAuto+(C25*L25*VLOOKUP(G25,FuelCon,3)-D25*M25*VLOOKUP(H25,FuelCon,3))*FuelTruck","v":0},{"$f":"(C25*(1-L25)-D25*(1-M25))*NonFuelAuto+(C25*L25-D25*M25)*NonFuelTruck","v":0},{"$f":"I25*N25-K25*O25","v":0},{"$f":"SUM(P25:R25)","v":0},{"$f":"S25/(1+DiscRate)^(B25-YearCurrent)","v":0},null,null,{"$f":"W24+1","v":1},0,null,{"$f":"IF(VehOp<>\"N\",SUM($X25:Y25),0)","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W25+1","v":2},0,null,{"$f":"IF(VehOp<>\"N\",SUM($X26:Y26),0)","v":0},null,0]
[null,{"$f":"YearOpen","v":0},{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B27),0)","v":0},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B27),0)","v":0},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B27),0)","v":0},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B27),0)","v":0},{"$f":"IF(E27=0,55,MAX(5,ROUND(C27/E27,1)))","v":55},55,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B27),0)","v":0},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B27),0)","v":0},{"$f":"TREND(K24:K25,$B24:$B25,$B27)","v":0},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B27),0),1)","v":0},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B27),0),1)","v":0},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B27),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B27),0)","v":0},{"$f":"(C27*(1-L27)*VLOOKUP(G27,FuelCon,2)-D27*(1-M27)*VLOOKUP(H27,FuelCon,2))*FuelAuto+(C27*L27*VLOOKUP(G27,FuelCon,3)-D27*M27*VLOOKUP(H27,FuelCon,3))*FuelTruck","v":0},{"$f":"(C27*(1-L27)-D27*(1-M27))*NonFuelAuto+(C27*L27-D27*M27)*NonFuelTruck","v":0},{"$f":"I27*N27-K27*O27","v":0},{"$f":"SUM(P27:R27)","v":0},{"$f":"S27/(1+DiscRate)^(B27-YearCurrent)","v":0},null,null,3,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X27:Y27),0)","v":0},null,0]
[null,{"$f":"B27+1","v":1},{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B28),0)","v":0},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B28),0)","v":0},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B28),0)","v":0},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B28),0)","v":0},55,55,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B28),0)","v":0},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B28),0)","v":0},{"$f":"TREND(K24:K25,$B24:$B25,$B28)","v":0},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B28),0),1)","v":0},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B28),0),1)","v":0},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B28),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B28),0)","v":0},0,0,0,0,0,null,null,4,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X28:Y28),0)","v":0},null,0]
[null,{"$f":"B28+1","v":2},{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B29),0)","v":0},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B29),0)","v":0},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B29),0)","v":0},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B29),0)","v":0},55,55,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B29),0)","v":0},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B29),0)","v":0},{"$f":"TREND(K24:K25,$B24:$B25,$B29)","v":0},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B29),0),1)","v":0},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B29),0),1)","v":0},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B29),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B29),0)","v":0},0,0,0,0,0,null,null,5,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X29:Y29),0)","v":0},null,0]
[null,3,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B30),0)","v":0},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B30),0)","v":0},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B30),0)","v":0},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B30),0)","v":0},55,55,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B30),0)","v":0},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B30),0)","v":0},{"$f":"TREND(K24:K25,$B24:$B25,$B30)","v":0},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B30),0),1)","v":0},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B30),0),1)","v":0},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B30),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B30),0)","v":0},0,0,0,0,0,null,null,6,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X30:Y30),0)","v":0},null,0]
[null,4,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B31),0)","v":0},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B31),0)","v":0},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B31),0)","v":0},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B31),0)","v":0},55,55,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B31),0)","v":0},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B31),0)","v":0},{"$f":"TREND(K24:K25,$B24:$B25,$B31)","v":0},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B31),0),1)","v":0},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B31),0),1)","v":0},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B31),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B31),0)","v":0},0,0,0,0,0,null,null,7,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X31:Y31),0)","v":0},null,0]
[null,5,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B32),0)","v":0},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B32),0)","v":0},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B32),0)","v":0},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B32),0)","v":0},55,55,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B32),0)","v":0},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B32),0)","v":0},{"$f":"TREND(K24:K25,$B24:$B25,$B32)","v":0},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B32),0),1)","v":0},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B32),0),1)","v":0},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B32),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B32),0)","v":0},0,0,0,0,0,null,null,8,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X32:Y32),0)","v":0},null,0]
[null,6,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B33),0)","v":0},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B33),0)","v":0},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B33),0)","v":0},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B33),0)","v":0},55,55,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B33),0)","v":0},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B33),0)","v":0},{"$f":"TREND(K24:K25,$B24:$B25,$B33)","v":0},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B33),0),1)","v":0},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B33),0),1)","v":0},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B33),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B33),0)","v":0},0,0,0,0,0,null,null,9,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X33:Y33),0)","v":0},null,0]
[null,7,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B34),0)","v":0},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B34),0)","v":0},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B34),0)","v":0},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B34),0)","v":0},55,55,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B34),0)","v":0},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B34),0)","v":0},{"$f":"TREND(K24:K25,$B24:$B25,$B34)","v":0},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B34),0),1)","v":0},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B34),0),1)","v":0},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B34),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B34),0)","v":0},0,0,0,0,0,null,null,10,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X34:Y34),0)","v":0},null,0]
[null,8,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B35),0)","v":0},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B35),0)","v":0},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B35),0)","v":0},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B35),0)","v":0},55,55,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B35),0)","v":0},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B35),0)","v":0},{"$f":"TREND(K24:K25,$B24:$B25,$B35)","v":0},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B35),0),1)","v":0},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B35),0),1)","v":0},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B35),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B35),0)","v":0},0,0,0,0,0,null,null,11,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X35:Y35),0)","v":0},null,0]
[null,9,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B36),0)","v":0},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B36),0)","v":0},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B36),0)","v":0},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B36),0)","v":0},55,55,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B36),0)","v":0},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B36),0)","v":0},{"$f":"TREND(K24:K25,$B24:$B25,$B36)","v":0},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B36),0),1)","v":0},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B36),0),1)","v":0},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B36),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B36),0)","v":0},0,0,0,0,0,null,null,12,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X36:Y36),0)","v":0},null,0]
[null,10,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B37),0)","v":0},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B37),0)","v":0},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B37),0)","v":0},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B37),0)","v":0},55,55,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B37),0)","v":0},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B37),0)","v":0},{"$f":"TREND(K24:K25,$B24:$B25,$B37)","v":0},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B37),0),1)","v":0},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B37),0),1)","v":0},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B37),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B37),0)","v":0},0,0,0,0,0,null,null,13,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X37:Y37),0)","v":0},null,0]
[null,11,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B38),0)","v":0},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B38),0)","v":0},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B38),0)","v":0},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B38),0)","v":0},55,55,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B38),0)","v":0},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B38),0)","v":0},{"$f":"TREND(K24:K25,$B24:$B25,$B38)","v":0},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B38),0),1)","v":0},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B38),0),1)","v":0},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B38),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B38),0)","v":0},0,0,0,0,0,null,null,14,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X38:Y38),0)","v":0},null,0]
[null,12,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B39),0)","v":0},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B39),0)","v":0},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B39),0)","v":0},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B39),0)","v":0},55,55,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B39),0)","v":0},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B39),0)","v":0},{"$f":"TREND(K24:K25,$B24:$B25,$B39)","v":0},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B39),0),1)","v":0},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B39),0),1)","v":0},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B39),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B39),0)","v":0},0,0,0,0,0,null,null,15,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X39:Y39),0)","v":0},null,0]
[null,13,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B40),0)","v":0},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B40),0)","v":0},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B40),0)","v":0},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B40),0)","v":0},55,55,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B40),0)","v":0},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B40),0)","v":0},{"$f":"TREND(K24:K25,$B24:$B25,$B40)","v":0},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B40),0),1)","v":0},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B40),0),1)","v":0},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B40),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B40),0)","v":0},0,0,0,0,0,null,null,16,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X40:Y40),0)","v":0},null,0]
[null,14,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B41),0)","v":0},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B41),0)","v":0},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B41),0)","v":0},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B41),0)","v":0},55,55,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B41),0)","v":0},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B41),0)","v":0},{"$f":"TREND(K24:K25,$B24:$B25,$B41)","v":0},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B41),0),1)","v":0},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B41),0),1)","v":0},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B41),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B41),0)","v":0},0,0,0,0,0,null,null,17,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X41:Y41),0)","v":0},null,0]
[null,15,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B42),0)","v":0},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B42),0)","v":0},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B42),0)","v":0},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B42),0)","v":0},55,55,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B42),0)","v":0},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B42),0)","v":0},{"$f":"TREND(K24:K25,$B24:$B25,$B42)","v":0},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B42),0),1)","v":0},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B42),0),1)","v":0},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B42),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B42),0)","v":0},0,0,0,0,0,null,null,18,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X42:Y42),0)","v":0},null,0]
[null,16,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B43),0)","v":0},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B43),0)","v":0},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B43),0)","v":0},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B43),0)","v":0},{"$f":"IF(E43=0,55,MAX(5,ROUND(C43/E43,1)))","v":55},55,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B43),0)","v":0},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B43),0)","v":0},{"$f":"TREND(K24:K25,$B24:$B25,$B43)","v":0},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B43),0),1)","v":0},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B43),0),1)","v":0},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B43),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B43),0)","v":0},0,0,0,0,0,null,null,19,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X43:Y43),0)","v":0},null,0]
[null,17,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B44),0)","v":0},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B44),0)","v":0},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B44),0)","v":0},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B44),0)","v":0},55,55,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B44),0)","v":0},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B44),0)","v":0},{"$f":"TREND(K24:K25,$B24:$B25,$B44)","v":0},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B44),0),1)","v":0},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B44),0),1)","v":0},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B44),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B44),0)","v":0},0,0,0,0,0,null,null,20,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X44:Y44),0)","v":0},null,0]
[null,18,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B45),0)","v":0},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B45),0)","v":0},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B45),0)","v":0},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B45),0)","v":0},55,55,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B45),0)","v":0},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B45),0)","v":0},{"$f":"TREND(K24:K25,$B24:$B25,$B45)","v":0},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B45),0),1)","v":0},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B45),0),1)","v":0},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B45),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B45),0)","v":0},0,0,0,0,0,null,null,21,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X45:Y45),0)","v":0},null,0]
[null,19,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B46),0)","v":0},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B46),0)","v":0},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B46),0)","v":0},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B46),0)","v":0},55,55,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B46),0)","v":0},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B46),0)","v":0},{"$f":"TREND(K24:K25,$B24:$B25,$B46)","v":0},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B46),0),1)","v":0},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B46),0),1)","v":0},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B46),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B46),0)","v":0},0,0,0,0,0,null,null,22,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X46:Y46),0)","v":0},null,0]
[null,20,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B47),0)","v":0},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B47),0)","v":0},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B47),0)","v":0},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B47),0)","v":0},55,55,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B47),0)","v":0},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B47),0)","v":0},{"$f":"TREND(K24:K25,$B24:$B25,$B47)","v":0},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B47),0),1)","v":0},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B47),0),1)","v":0},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B47),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B47),0)","v":0},0,0,0,0,0,null,null,23,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X47:Y47),0)","v":0},null,0]
[null,21,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B48),0)","v":0},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B48),0)","v":0},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B48),0)","v":0},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B48),0)","v":0},55,55,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B48),0)","v":0},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B48),0)","v":0},{"$f":"TREND(K24:K25,$B24:$B25,$B48)","v":0},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B48),0),1)","v":0},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B48),0),1)","v":0},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B48),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B48),0)","v":0},0,0,0,0,0,null,null,24,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X48:Y48),0)","v":0},null,0]
[null,22,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B49),0)","v":0},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B49),0)","v":0},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B49),0)","v":0},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B49),0)","v":0},55,55,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B49),0)","v":0},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B49),0)","v":0},{"$f":"TREND(K24:K25,$B24:$B25,$B49)","v":0},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B49),0),1)","v":0},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B49),0),1)","v":0},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B49),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B49),0)","v":0},0,0,0,0,0,null,null,25,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X49:Y49),0)","v":0},null,0]
[null,23,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B50),0)","v":0},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B50),0)","v":0},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B50),0)","v":0},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B50),0)","v":0},55,55,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B50),0)","v":0},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B50),0)","v":0},{"$f":"TREND(K24:K25,$B24:$B25,$B50)","v":0},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B50),0),1)","v":0},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B50),0),1)","v":0},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B50),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B50),0)","v":0},0,0,0,0,0,null,null,26,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X50:Y50),0)","v":0},null,0]
[null,24,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B51),0)","v":0},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B51),0)","v":0},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B51),0)","v":0},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B51),0)","v":0},55,55,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B51),0)","v":0},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B51),0)","v":0},{"$f":"TREND(K24:K25,$B24:$B25,$B51)","v":0},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B51),0),1)","v":0},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B51),0),1)","v":0},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B51),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B51),0)","v":0},0,0,0,0,0,null,null,27,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X51:Y51),0)","v":0},null,0]
[null,25,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B52),0)","v":0},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B52),0)","v":0},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B52),0)","v":0},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B52),0)","v":0},55,55,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B52),0)","v":0},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B52),0)","v":0},{"$f":"TREND(K24:K25,$B24:$B25,$B52)","v":0},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B52),0),1)","v":0},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B52),0),1)","v":0},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B52),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B52),0)","v":0},0,0,0,0,0,null,null,28,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X52:Y52),0)","v":0},null,0]
[null,26,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B53),0)","v":0},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B53),0)","v":0},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B53),0)","v":0},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B53),0)","v":0},55,55,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B53),0)","v":0},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B53),0)","v":0},{"$f":"TREND(K24:K25,$B24:$B25,$B53)","v":0},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B53),0),1)","v":0},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B53),0),1)","v":0},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B53),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B53),0)","v":0},0,0,0,0,0,null,null,29,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X53:Y53),0)","v":0},null,0]
[null,27,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B54),0)","v":0},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B54),0)","v":0},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B54),0)","v":0},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B54),0)","v":0},55,55,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B54),0)","v":0},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B54),0)","v":0},{"$f":"TREND(K24:K25,$B24:$B25,$B54)","v":0},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B54),0),1)","v":0},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B54),0),1)","v":0},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B54),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B54),0)","v":0},0,0,0,0,0,null,null,30,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X54:Y54),0)","v":0},null,0]
[null,28,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B55),0)","v":0},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B55),0)","v":0},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B55),0)","v":0},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B55),0)","v":0},55,55,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B55),0)","v":0},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B55),0)","v":0},{"$f":"TREND(K24:K25,$B24:$B25,$B55)","v":0},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B55),0),1)","v":0},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B55),0),1)","v":0},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B55),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B55),0)","v":0},0,0,0,0,0,null,null,31,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X55:Y55),0)","v":0},null,0]
[null,29,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B56),0)","v":0},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B56),0)","v":0},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B56),0)","v":0},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B56),0)","v":0},55,55,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B56),0)","v":0},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B56),0)","v":0},{"$f":"TREND(K24:K25,$B24:$B25,$B56)","v":0},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B56),0),1)","v":0},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B56),0),1)","v":0},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B56),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B56),0)","v":0},0,0,0,0,0,null,null,32,{"$f":"OFFSET($T41,MATCH(X$20,$A:$A),0)","v":0},null,{"$f":"IF(VehOp<>\"N\",SUM($X56:Y56),0)","v":0},null,{"$f":"$Z56*(1+DiscRate)^($W56-YearCurrent)","v":0}]
[null,30,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B57),0)","v":0},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B57),0)","v":0},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B57),0)","v":0},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B57),0)","v":0},55,55,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B57),0)","v":0},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B57),0)","v":0},{"$f":"TREND(K24:K25,$B24:$B25,$B57)","v":0},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B57),0),1)","v":0},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B57),0),1)","v":0},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B57),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B57),0)","v":0},0,0,0,0,0,null,null,33,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X57:Y57),0)","v":0},null,0]
[null,31,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B58),0)","v":0},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B58),0)","v":0},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B58),0)","v":0},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B58),0)","v":0},55,55,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B58),0)","v":0},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B58),0)","v":0},{"$f":"TREND(K24:K25,$B24:$B25,$B58)","v":0},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B58),0),1)","v":0},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B58),0),1)","v":0},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B58),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B58),0)","v":0},0,0,0,0,0,null,null,34,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X58:Y58),0)","v":0},null,0]
[null,32,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B59),0)","v":0},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B59),0)","v":0},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B59),0)","v":0},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B59),0)","v":0},55,55,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B59),0)","v":0},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B59),0)","v":0},{"$f":"TREND(K24:K25,$B24:$B25,$B59)","v":0},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B59),0),1)","v":0},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B59),0),1)","v":0},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B59),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B59),0)","v":0},{"$f":"(C59*(1-L59)*VLOOKUP(G59,FuelCon,2)-D59*(1-M59)*VLOOKUP(H59,FuelCon,2))*FuelAuto+(C59*L59*VLOOKUP(G59,FuelCon,3)-D59*M59*VLOOKUP(H59,FuelCon,3))*FuelTruck","v":0},{"$f":"(C59*(1-L59)-D59*(1-M59))*NonFuelAuto+(C59*L59-D59*M59)*NonFuelTruck","v":0},0,{"$f":"SUM(P59:R59)","v":0},{"$f":"S59/(1+DiscRate)^(B59-YearCurrent)","v":0},null,null,35,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X59:Y59),0)","v":0},null,0]
[null,33,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B60),0)","v":0},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B60),0)","v":0},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B60),0)","v":0},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B60),0)","v":0},55,55,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B60),0)","v":0},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B60),0)","v":0},{"$f":"TREND(K24:K25,$B24:$B25,$B60)","v":0},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B60),0),1)","v":0},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B60),0),1)","v":0},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B60),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B60),0)","v":0},0,0,0,0,0,null,null,36,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X60:Y60),0)","v":0},null,0]
[null,34,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B61),0)","v":0},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B61),0)","v":0},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B61),0)","v":0},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B61),0)","v":0},55,55,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B61),0)","v":0},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B61),0)","v":0},{"$f":"TREND(K24:K25,$B24:$B25,$B61)","v":0},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B61),0),1)","v":0},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B61),0),1)","v":0},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B61),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B61),0)","v":0},0,0,0,0,0,null,null,37,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X61:Y61),0)","v":0},null,0]
[null,35,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B62),0)","v":0},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B62),0)","v":0},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B62),0)","v":0},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B62),0)","v":0},55,55,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B62),0)","v":0},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B62),0)","v":0},{"$f":"TREND(K24:K25,$B24:$B25,$B62)","v":0},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B62),0),1)","v":0},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B62),0),1)","v":0},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B62),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B62),0)","v":0},0,0,0,0,0,null,null,38,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X62:Y62),0)","v":0},null,0]
[null,36,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B63),0)","v":0},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B63),0)","v":0},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B63),0)","v":0},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B63),0)","v":0},55,55,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B63),0)","v":0},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B63),0)","v":0},{"$f":"TREND(K24:K25,$B24:$B25,$B63)","v":0},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B63),0),1)","v":0},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B63),0),1)","v":0},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B63),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B63),0)","v":0},0,0,0,0,0,null,null,39,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X63:Y63),0)","v":0},null,0]
[null,37,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B64),0)","v":0},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B64),0)","v":0},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B64),0)","v":0},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B64),0)","v":0},55,55,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B64),0)","v":0},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B64),0)","v":0},{"$f":"TREND(K24:K25,$B24:$B25,$B64)","v":0},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B64),0),1)","v":0},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B64),0),1)","v":0},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B64),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B64),0)","v":0},0,0,0,0,0,null,null,40,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X64:Y64),0)","v":0},null,0]
[null,38,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B65),0)","v":0},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B65),0)","v":0},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B65),0)","v":0},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B65),0)","v":0},55,55,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B65),0)","v":0},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B65),0)","v":0},{"$f":"TREND(K24:K25,$B24:$B25,$B65)","v":0},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B65),0),1)","v":0},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B65),0),1)","v":0},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B65),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B65),0)","v":0},0,0,0,0,0,null,null,41,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X65:Y65),0)","v":0},null,0]
[null,39,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B66),0)","v":0},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B66),0)","v":0},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B66),0)","v":0},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B66),0)","v":0},55,55,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B66),0)","v":0},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B66),0)","v":0},{"$f":"TREND(K24:K25,$B24:$B25,$B66)","v":0},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B66),0),1)","v":0},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B66),0),1)","v":0},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B66),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B66),0)","v":0},0,0,0,0,0,null,null,42,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X66:Y66),0)","v":0},null,0]
[null,40,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B67),0)","v":0},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B67),0)","v":0},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B67),0)","v":0},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B67),0)","v":0},55,55,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B67),0)","v":0},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B67),0)","v":0},{"$f":"TREND(K24:K25,$B24:$B25,$B67)","v":0},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B67),0),1)","v":0},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B67),0),1)","v":0},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B67),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B67),0)","v":0},0,0,0,0,0,null,null,43,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X67:Y67),0)","v":0},null,0]
[null,41,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B68),0)","v":0},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B68),0)","v":0},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B68),0)","v":0},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B68),0)","v":0},55,55,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B68),0)","v":0},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B68),0)","v":0},{"$f":"TREND(K24:K25,$B24:$B25,$B68)","v":0},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B68),0),1)","v":0},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B68),0),1)","v":0},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B68),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B68),0)","v":0},0,0,0,0,0,null,null,44,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X68:Y68),0)","v":0},null,0]
[null,42,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B69),0)","v":0},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B69),0)","v":0},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B69),0)","v":0},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B69),0)","v":0},55,55,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B69),0)","v":0},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B69),0)","v":0},{"$f":"TREND(K24:K25,$B24:$B25,$B69)","v":0},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B69),0),1)","v":0},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B69),0),1)","v":0},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B69),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B69),0)","v":0},0,0,0,0,0,null,null,45,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X69:Y69),0)","v":0},null,0]
[null,43,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B70),0)","v":0},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B70),0)","v":0},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B70),0)","v":0},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B70),0)","v":0},55,55,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B70),0)","v":0},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B70),0)","v":0},{"$f":"TREND(K24:K25,$B24:$B25,$B70)","v":0},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B70),0),1)","v":0},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B70),0),1)","v":0},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B70),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B70),0)","v":0},0,0,0,0,0,null,null,46,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X70:Y70),0)","v":0},null,0]
[null,44,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B71),0)","v":0},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B71),0)","v":0},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B71),0)","v":0},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B71),0)","v":0},55,55,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B71),0)","v":0},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B71),0)","v":0},{"$f":"TREND(K24:K25,$B24:$B25,$B71)","v":0},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B71),0),1)","v":0},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B71),0),1)","v":0},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B71),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B71),0)","v":0},0,0,0,0,0,null,null,47,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X71:Y71),0)","v":0},null,0]
[null,45,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B72),0)","v":0},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B72),0)","v":0},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B72),0)","v":0},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B72),0)","v":0},55,55,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B72),0)","v":0},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B72),0)","v":0},{"$f":"TREND(K24:K25,$B24:$B25,$B72)","v":0},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B72),0),1)","v":0},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B72),0),1)","v":0},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B72),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B72),0)","v":0},0,0,0,0,0,null,null,48,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X72:Y72),0)","v":0},null,0]
[null,46,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B73),0)","v":0},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B73),0)","v":0},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B73),0)","v":0},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B73),0)","v":0},55,55,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B73),0)","v":0},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B73),0)","v":0},{"$f":"TREND(K24:K25,$B24:$B25,$B73)","v":0},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B73),0),1)","v":0},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B73),0),1)","v":0},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B73),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B73),0)","v":0},0,0,0,0,0,null,null,49,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X73:Y73),0)","v":0},null,0]
[null,47,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B74),0)","v":0},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B74),0)","v":0},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B74),0)","v":0},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B74),0)","v":0},55,55,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B74),0)","v":0},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B74),0)","v":0},{"$f":"TREND(K24:K25,$B24:$B25,$B74)","v":0},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B74),0),1)","v":0},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B74),0),1)","v":0},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B74),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B74),0)","v":0},0,0,0,0,0]
[null,48,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B75),0)","v":0},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B75),0)","v":0},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B75),0)","v":0},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B75),0)","v":0},55,55,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B75),0)","v":0},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B75),0)","v":0},{"$f":"TREND(K24:K25,$B24:$B25,$B75)","v":0},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B75),0),1)","v":0},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B75),0),1)","v":0},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B75),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B75),0)","v":0},0,0,0,0,0,null,null,"Total",{"$f":"SUM(X24:X73)","v":0},null,{"$f":"SUM(Z24:Z73)","v":0},null,{"$f":"SUM(AB24:AB73)","v":0}]
[null,49,{"$f":"MAX(TREND(C24:C25,$B24:$B25,$B76),0)","v":0},{"$f":"MAX(TREND(D24:D25,$B24:$B25,$B76),0)","v":0},{"$f":"MAX(TREND(E24:E25,$B24:$B25,$B76),0)","v":0},{"$f":"MAX(TREND(F24:F25,$B24:$B25,$B76),0)","v":0},55,55,{"$f":"MAX(TREND(I24:I25,$B24:$B25,$B76),0)","v":0},{"$f":"MAX(TREND(J24:J25,$B24:$B25,$B76),0)","v":0},{"$f":"TREND(K24:K25,$B24:$B25,$B76)","v":0},{"$f":"MIN(MAX(TREND(L24:L25,$B24:$B25,$B76),0),1)","v":0},{"$f":"MIN(MAX(TREND(M24:M25,$B24:$B25,$B76),0),1)","v":0},{"$f":"MAX(TREND(N24:N25,$B24:$B25,$B76),0)","v":0},{"$f":"MAX(TREND(O24:O25,$B24:$B25,$B76),0)","v":0},0,0,0,0,0,null,null,null,null,null,{"$f":"Z75=Z136+Z197+Z258","v":true},null,{"$f":"AB75=AB136+AB197+AB258","v":true}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(VehOp<>\"N\",\"\",\"* Vehicle Operating Cost Savings Not Counted\")","v":""}]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T27:T76)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUMMARY OF FUEL COST SAVINGS"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Present"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(INDEX(ModelGroup,X81,1)),\"Not Used\",INDEX(ModelGroup,X81,1))","v":"Not Used"},null,"Value of"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year",null,null,"Veh Op Cost",null,"Constant"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(VehOp<>\"N\",\"Benefits\",\"Benefits*\")","v":"Benefits"},null,"Dollars"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YearOpen","v":0},{"$f":"OFFSET($P9,MATCH(X$20,$A:$A),0)","v":0},null,{"$f":"$AB85/(1+DiscRate)^($W85-YearCurrent)","v":0},null,{"$f":"IF(VehOp<>\"N\",SUM($X85:Y85),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W85+1","v":1},{"$f":"OFFSET($P10,MATCH(X$20,$A:$A),0)","v":0},null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X86:Y86),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W86+1","v":2},0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X87:Y87),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X88:Y88),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X89:Y89),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X90:Y90),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X91:Y91),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X92:Y92),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X93:Y93),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X94:Y94),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X95:Y95),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X96:Y96),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X97:Y97),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X98:Y98),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X99:Y99),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X100:Y100),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X101:Y101),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X102:Y102),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X103:Y103),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X104:Y104),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X105:Y105),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X106:Y106),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X107:Y107),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X108:Y108),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X109:Y109),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X110:Y110),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X111:Y111),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X112:Y112),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X113:Y113),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X114:Y114),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X115:Y115),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X116:Y116),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,0,null,{"$f":"$AB117/(1+DiscRate)^($W117-YearCurrent)","v":0},null,{"$f":"IF(VehOp<>\"N\",SUM($X117:Y117),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X118:Y118),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X119:Y119),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X120:Y120),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X121:Y121),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X122:Y122),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X123:Y123),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X124:Y124),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X125:Y125),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X126:Y126),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X127:Y127),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X128:Y128),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X129:Y129),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X130:Y130),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X131:Y131),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X132:Y132),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X133:Y133),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X134:Y134),0)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(X85:X134)","v":0},null,{"$f":"SUM(Z85:Z134)","v":0},null,{"$f":"SUM(AB85:AB134)","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUMMARY OF NON-FUEL COST SAVINGS"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Present"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(INDEX(ModelGroup,X142,1)),\"Not Used\",INDEX(ModelGroup,X142,1))","v":"Not Used"},null,"Value of"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year",null,null,"Veh Op Cost",null,"Constant"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(VehOp<>\"N\",\"Benefits\",\"Benefits*\")","v":"Benefits"},null,"Dollars"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YearOpen","v":0},{"$f":"OFFSET($Q9,MATCH(X$20,$A:$A),0)","v":0},null,{"$f":"$AB146/(1+DiscRate)^($W146-YearCurrent)","v":0},null,{"$f":"IF(VehOp<>\"N\",SUM($X146:Y146),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W146+1","v":1},{"$f":"OFFSET($Q10,MATCH(X$20,$A:$A),0)","v":0},null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X147:Y147),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W147+1","v":2},0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X148:Y148),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X149:Y149),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X150:Y150),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X151:Y151),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X152:Y152),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X153:Y153),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X154:Y154),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X155:Y155),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X156:Y156),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X157:Y157),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X158:Y158),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X159:Y159),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X160:Y160),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X161:Y161),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X162:Y162),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X163:Y163),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X164:Y164),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X165:Y165),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X166:Y166),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X167:Y167),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X168:Y168),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X169:Y169),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X170:Y170),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X171:Y171),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X172:Y172),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X173:Y173),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X174:Y174),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X175:Y175),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X176:Y176),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X177:Y177),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,0,null,{"$f":"$AB178/(1+DiscRate)^($W178-YearCurrent)","v":0},null,{"$f":"IF(VehOp<>\"N\",SUM($X178:Y178),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X179:Y179),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X180:Y180),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X181:Y181),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X182:Y182),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X183:Y183),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X184:Y184),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X185:Y185),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X186:Y186),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X187:Y187),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X188:Y188),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X189:Y189),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X190:Y190),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X191:Y191),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X192:Y192),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X193:Y193),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X194:Y194),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X195:Y195),0)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(X146:X195)","v":0},null,{"$f":"SUM(Z146:Z195)","v":0},null,{"$f":"SUM(AB146:AB195)","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUMMARY OF OUT-OF-POCKET COST SAVINGS"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"Present"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(INDEX(ModelGroup,X203,1)),\"Not Used\",INDEX(ModelGroup,X203,1))","v":"Not Used"},null,"Value of"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year",null,null,"Veh Op Cost",null,"Constant"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(VehOp<>\"N\",\"Benefits\",\"Benefits*\")","v":"Benefits"},null,"Dollars"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YearOpen","v":0},{"$f":"OFFSET($R9,MATCH(X$20,$A:$A),0)","v":0},null,{"$f":"$AB207/(1+DiscRate)^($W207-YearCurrent)","v":0},null,{"$f":"IF(VehOp<>\"N\",SUM($X207:Y207),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W207+1","v":1},{"$f":"OFFSET($R10,MATCH(X$20,$A:$A),0)","v":0},null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X208:Y208),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W208+1","v":2},0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X209:Y209),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X210:Y210),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X211:Y211),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X212:Y212),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X213:Y213),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X214:Y214),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X215:Y215),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X216:Y216),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X217:Y217),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X218:Y218),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X219:Y219),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X220:Y220),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X221:Y221),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X222:Y222),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X223:Y223),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X224:Y224),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X225:Y225),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X226:Y226),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X227:Y227),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X228:Y228),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X229:Y229),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X230:Y230),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X231:Y231),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X232:Y232),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X233:Y233),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X234:Y234),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X235:Y235),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X236:Y236),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X237:Y237),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X238:Y238),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X239:Y239),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X240:Y240),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X241:Y241),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X242:Y242),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X243:Y243),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X244:Y244),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X245:Y245),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X246:Y246),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X247:Y247),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X248:Y248),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X249:Y249),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X250:Y250),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X251:Y251),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X252:Y252),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X253:Y253),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X254:Y254),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X255:Y255),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($X256:Y256),0)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(X207:X256)","v":0},null,{"$f":"SUM(Z207:Z256)","v":0},null,{"$f":"SUM(AB207:AB256)","v":0}]

{"sheet":"Accident Costs","index":9,"n_rows":273,"n_cols":30,"rows_kept":273,"cut":false,"hidden":false,"merged":[[26,21,28,21],[24,2,24,3],[90,21,92,21],[154,21,156,21],[218,21,220,21]]}
[null,"Accident Cost Benefits"]
[]
[null,"This sheet calculates accident cost benefits on highway and transit"]
[]
[]
[null,"Formulas:",null,null,null,null,null,null,null,null,null,null,null,"Present Value  =  Future Value  (in Constant Dollars)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null," ( 1 + Real Discount Rate) ^ Year"]
[null,"Vehicle-Miles Traveled = Affected Length x Avg. Annual Volume",null,null,null,null,null,"Fatalities = (Vehicle-Miles Traveled * Fatal Accident Rate / 10^6)*Conversion Factor"]
[null,"veh-miles/yr",null,"miles","vehicles/yr",null,null,"events/yr","veh-miles/yr","accidents/mvmt","events/accident"]
[]
[null,"Injuries = (Vehicle-Miles Traveled * Injury Accident Rate / 10^6)*Conversion Factor",null,null,null,null,null,"PDOs = (Vehicle-Miles Traveled * PDO Accident Rate / 10^6)*Conversion Factor"]
[null,"events/yr",null,"    veh-miles/yr","accidents/mvmt","events/accident",null,"events/yr","veh-miles/yr","accidents/mvmt","events/accident"]
[]
[null,"Fatal Cost Savings = (Existing Fatalities - New Fatalities) * Fatality Cost",null,null,null,null,null,"Injury Cost Savings = (Existing Injuries - New Injuries) * Injury Cost"]
[null,"dollars/yr",null,"events/yr","dollars/event",null,null,"dollars/yr","events/yr","dollars/event"]
[]
[null,"PDO Cost Savings = (Existing PDO  - New PDO) * PDO Cost",null,null,null,null,null,"Accident Cost Savings = Fatal Cost Savings + Injury Cost Savings + PDO Cost Savings"]
[null,"dollars/yr",null,"events/yr","dollars/event",null,null,"dollars/yr","dollars/yr","dollars/yr","dollars/yr"]
[]
[]
[null,"A","MODEL BENEFITS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"B","SUMMARY OF ACCIDENT COST BENEFITS"]
[]
[]
[{"$f":"MAX($A$1:A23)+1","v":1},{"$f":"IF(ISBLANK(INDEX(SafetyModelGroup,A24,1)),\"Not Used\",INDEX(SafetyModelGroup,A24,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL FATALITIES",null,"TOTAL INJURIES",null,"TOTAL VEHICLES DAMAGED",null,"ACCIDENT BENEFITS",null,null,null,null,null,"Total Events Avoided",null,null,null,null,1,null,"Present",null,null,null,"Total","Total","Total"]
[null,null,"(veh-miles/yr)",null,"(events/yr)",null,"(events/yr)",null,"(events/yr)",null,"($/yr)",null,null,null,null,null,"(events/yr)",null,null,null,null,{"$f":"IF(ISBLANK(INDEX(SafetyModelGroup,V26,1)),\"Not Used\",INDEX(SafetyModelGroup,V26,1))","v":"Not Used"},null,"Value of",null,null,null,"Fatalities","Injuries","PDO"]
[null,"Year",null,null,null,null,null,null,null,null,"Fatality Cost","Injury Cost","Property Damage Cost","Constant","Present",null,null,null,null,null,"Year",null,null,"Accident Cost",null,"Constant",null,"Avoided","Avoided","Avoided"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Savings","Savings","Savings","Dollars","Value",null,"Fatalities","Injuries","PDO",null,null,null,null,{"$f":"IF(VehOp<>\"N\",\"Benefits\",\"Benefits*\")","v":"Benefits"},null,"Dollars"]
[null,{"$f":"SafetyYearFirst","v":2020},{"$f":"INDEX(SafetyData1NB,A24,1)*AnnualFactor","v":0},{"$f":"INDEX(SafetyData1B,A24,1)*AnnualFactor","v":0},{"$f":"IFERROR(IF(_xlfn.SINGLE(INDEX(SafetyGroup,A24,1))=Hwy,_xlfn.SINGLE(INDEX(SafetyData1NB,A24,5))*IF(ProjLoc=3,PARAMETERS!$BB$26,PARAMETERS!$AZ$26),_xlfn.SINGLE(INDEX(SafetyData1NB,A24,1))*INDEX(PARAMETERS!$BH$12:$BK$14/10^6,1,MATCH(_xlfn.SINGLE(INDEX(SafetyGroup,A24,1)),PARAMETERS!$BH$11:$BK$11,0)))*AnnualFactor,0)","v":0},{"$f":"IFERROR(IF(_xlfn.SINGLE(INDEX(SafetyGroup,A24,1))=Hwy,_xlfn.SINGLE(INDEX(SafetyData1B,A24,5))*IF(ProjLoc=3,PARAMETERS!$BB$26,PARAMETERS!$AZ$26),_xlfn.SINGLE(INDEX(SafetyData1B,A24,1))*INDEX(PARAMETERS!$BH$12:$BK$14/10^6,1,MATCH(_xlfn.SINGLE(INDEX(SafetyGroup,A24,1)),PARAMETERS!$BH$11:$BK$11,0))*(1-_xlfn.SINGLE(INDEX(SafetyGroup,A24,6))))*AnnualFactor,0)","v":0},{"$f":"IFERROR(IF(_xlfn.SINGLE(INDEX(SafetyGroup,A24,1))=Hwy,(_xlfn.SINGLE(INDEX(SafetyData1NB,A24,5))*IF(ProjLoc=3,PARAMETERS!$BB$33,PARAMETERS!$AZ$33)+_xlfn.SINGLE(INDEX(SafetyData1NB,A24,6))*IF(ProjLoc=3,PARAMETERS!$BB$34,PARAMETERS!$AZ$34)),_xlfn.SINGLE(INDEX(SafetyData1NB,A24,1))*INDEX(PARAMETERS!$BH$12:$BK$14/10^6,2,MATCH(_xlfn.SINGLE(INDEX(SafetyGroup,A24,1)),PARAMETERS!$BH$11:$BK$11,0)))*AnnualFactor,0)","v":0},{"$f":"IFERROR(IF(_xlfn.SINGLE(INDEX(SafetyGroup,A24,1))=Hwy,(_xlfn.SINGLE(INDEX(SafetyData1B,A24,5))*IF(ProjLoc=3,PARAMETERS!$BB$33,PARAMETERS!$AZ$33)+_xlfn.SINGLE(INDEX(SafetyData1B,A24,6))*IF(ProjLoc=3,PARAMETERS!$BB$34,PARAMETERS!$AZ$34)),_xlfn.SINGLE(INDEX(SafetyData1B,A24,1))*INDEX(PARAMETERS!$BH$12:$BK$14/10^6,2,MATCH(_xlfn.SINGLE(INDEX(SafetyGroup,A24,1)),PARAMETERS!$BH$11:$BK$11,0))*(1-_xlfn.SINGLE(INDEX(SafetyGroup,A24,7))))*AnnualFactor,0)","v":0},{"$f":"IFERROR(IF(_xlfn.SINGLE(INDEX(SafetyGroup,A24,1))=Hwy,(_xlfn.SINGLE(INDEX(SafetyData1NB,A24,5))*IF(ProjLoc=3,PARAMETERS!$BB$41,PARAMETERS!$AZ$41)+_xlfn.SINGLE(INDEX(SafetyData1NB,A24,6))*IF(ProjLoc=3,PARAMETERS!$BB$42,PARAMETERS!$AZ$42)+_xlfn.SINGLE(INDEX(SafetyData1NB,A24,7))*IF(ProjLoc=3,PARAMETERS!$BB$43,PARAMETERS!$AZ$43)*2),_xlfn.SINGLE(INDEX(SafetyData1NB,A24,1))*INDEX(PARAMETERS!$BH$12:$BK$14/10^6,3,MATCH(_xlfn.SINGLE(INDEX(SafetyGroup,A24,1)),PARAMETERS!$BH$11:$BK$11,0)))*AnnualFactor,0)","v":0},{"$f":"IFERROR(IF(_xlfn.SINGLE(INDEX(SafetyGroup,A24,1))=Hwy,(_xlfn.SINGLE(INDEX(SafetyData1B,A24,5))*IF(ProjLoc=3,PARAMETERS!$BB$41,PARAMETERS!$AZ$41)+_xlfn.SINGLE(INDEX(SafetyData1B,A24,6))*IF(ProjLoc=3,PARAMETERS!$BB$42,PARAMETERS!$AZ$42)+_xlfn.SINGLE(INDEX(SafetyData1B,A24,7))*IF(ProjLoc=3,PARAMETERS!$BB$43,PARAMETERS!$AZ$43)*2),_xlfn.SINGLE(INDEX(SafetyData1B,A24,1))*INDEX(PARAMETERS!$BH$12:$BK$14/10^6,3,MATCH(_xlfn.SINGLE(INDEX(SafetyGroup,A24,1)),PARAMETERS!$BH$11:$BK$11,0))*(1-_xlfn.SINGLE(INDEX(SafetyGroup,A24,8))))*AnnualFactor,0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E30-F30),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G30-H30),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I30-J30),0)","v":0},{"$f":"SUM(K30:M30)","v":0},{"$f":"N30/(1+DiscRate)^(B30-YearCurrent)","v":0},null,{"$f":"E30-F30","v":0},{"$f":"G30-H30","v":0},{"$f":"I30-J30","v":0},null,{"$f":"YearOpen","v":0},{"$f":"OFFSET($O9,MATCH(V$26,$A:$A),0)","v":0},null,{"$f":"IF(Accidents<>\"N\",SUM($V30:W30),0)","v":0},null,{"$f":"$X30*(1+DiscRate)^($U30-YearCurrent)","v":0},null,{"$f":"SUM($V94:W94)","v":0},{"$f":"SUM($V158:W158)","v":0},{"$f":"SUM($V222:W222)","v":0}]
[null,{"$f":"SafetyYearLast","v":2040},{"$f":"INDEX(SafetyData20NB,A24,1)*AnnualFactor","v":0},{"$f":"INDEX(SafetyData20B,A24,1)*AnnualFactor","v":0},{"$f":"IFERROR(IF(_xlfn.SINGLE(INDEX(SafetyGroup,A24,1))=Hwy,_xlfn.SINGLE(INDEX(SafetyData20NB,A24,5))*IF(ProjLoc=3,PARAMETERS!$BB$26,PARAMETERS!$AZ$26),_xlfn.SINGLE(INDEX(SafetyData20NB,A24,1))*INDEX(PARAMETERS!$BH$12:$BK$14/10^6,1,MATCH(_xlfn.SINGLE(INDEX(SafetyGroup,A24,1)),PARAMETERS!$BH$11:$BK$11,0)))*AnnualFactor,0)","v":0},{"$f":"IFERROR(IF(_xlfn.SINGLE(INDEX(SafetyGroup,A24,1))=Hwy,_xlfn.SINGLE(INDEX(SafetyData20B,A24,5))*IF(ProjLoc=3,PARAMETERS!$BB$26,PARAMETERS!$AZ$26),_xlfn.SINGLE(INDEX(SafetyData20B,A24,1))*INDEX(PARAMETERS!$BH$12:$BK$14/10^6,1,MATCH(_xlfn.SINGLE(INDEX(SafetyGroup,A24,1)),PARAMETERS!$BH$11:$BK$11,0))*(1-_xlfn.SINGLE(INDEX(SafetyGroup,A24,6))))*AnnualFactor,0)","v":0},{"$f":"IFERROR(IF(_xlfn.SINGLE(INDEX(SafetyGroup,A24,1))=Hwy,(_xlfn.SINGLE(INDEX(SafetyData20NB,A24,5))*IF(ProjLoc=3,PARAMETERS!$BB$33,PARAMETERS!$AZ$33)+_xlfn.SINGLE(INDEX(SafetyData20NB,A24,6))*IF(ProjLoc=3,PARAMETERS!$BB$34,PARAMETERS!$AZ$34)),_xlfn.SINGLE(INDEX(SafetyData20NB,A24,1))*INDEX(PARAMETERS!$BH$12:$BK$14/10^6,2,MATCH(_xlfn.SINGLE(INDEX(SafetyGroup,A24,1)),PARAMETERS!$BH$11:$BK$11,0)))*AnnualFactor,0)","v":0},{"$f":"IFERROR(IF(_xlfn.SINGLE(INDEX(SafetyGroup,A24,1))=Hwy,(_xlfn.SINGLE(INDEX(SafetyData20B,A24,5))*IF(ProjLoc=3,PARAMETERS!$BB$33,PARAMETERS!$AZ$33)+_xlfn.SINGLE(INDEX(SafetyData20B,A24,6))*IF(ProjLoc=3,PARAMETERS!$BB$34,PARAMETERS!$AZ$34)),_xlfn.SINGLE(INDEX(SafetyData20B,A24,1))*INDEX(PARAMETERS!$BH$12:$BK$14/10^6,2,MATCH(_xlfn.SINGLE(INDEX(SafetyGroup,A24,1)),PARAMETERS!$BH$11:$BK$11,0))*(1-_xlfn.SINGLE(INDEX(SafetyGroup,A24,7))))*AnnualFactor,0)","v":0},{"$f":"IFERROR(IF(_xlfn.SINGLE(INDEX(SafetyGroup,A24,1))=Hwy,(_xlfn.SINGLE(INDEX(SafetyData20NB,A24,5))*IF(ProjLoc=3,PARAMETERS!$BB$41,PARAMETERS!$AZ$41)+_xlfn.SINGLE(INDEX(SafetyData20NB,A24,6))*IF(ProjLoc=3,PARAMETERS!$BB$42,PARAMETERS!$AZ$42)+_xlfn.SINGLE(INDEX(SafetyData20NB,A24,7))*IF(ProjLoc=3,PARAMETERS!$BB$43,PARAMETERS!$AZ$43)*2),_xlfn.SINGLE(INDEX(SafetyData20NB,A24,1))*INDEX(PARAMETERS!$BH$12:$BK$14/10^6,3,MATCH(_xlfn.SINGLE(INDEX(SafetyGroup,A24,1)),PARAMETERS!$BH$11:$BK$11,0)))*AnnualFactor,0)","v":0},{"$f":"IFERROR(IF(_xlfn.SINGLE(INDEX(SafetyGroup,A24,1))=Hwy,(_xlfn.SINGLE(INDEX(SafetyData20B,A24,5))*IF(ProjLoc=3,PARAMETERS!$BB$41,PARAMETERS!$AZ$41)+_xlfn.SINGLE(INDEX(SafetyData20B,A24,6))*IF(ProjLoc=3,PARAMETERS!$BB$42,PARAMETERS!$AZ$42)+_xlfn.SINGLE(INDEX(SafetyData20B,A24,7))*IF(ProjLoc=3,PARAMETERS!$BB$43,PARAMETERS!$AZ$43)*2),_xlfn.SINGLE(INDEX(SafetyData20B,A24,1))*INDEX(PARAMETERS!$BH$12:$BK$14/10^6,3,MATCH(_xlfn.SINGLE(INDEX(SafetyGroup,A24,1)),PARAMETERS!$BH$11:$BK$11,0))*(1-_xlfn.SINGLE(INDEX(SafetyGroup,A24,8))))*AnnualFactor,0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E31-F31),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G31-H31),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I31-J31),0)","v":0},{"$f":"SUM(K31:M31)","v":0},{"$f":"N31/(1+DiscRate)^(B31-YearCurrent)","v":0},null,{"$f":"E31-F31","v":0},{"$f":"G31-H31","v":0},{"$f":"I31-J31","v":0},null,{"$f":"U30+1","v":1},0,null,{"$f":"IF(Accidents<>\"N\",SUM($V31:W31),0)","v":0},null,0,null,{"$f":"SUM($V95:W95)","v":0},{"$f":"SUM($V159:W159)","v":0},{"$f":"SUM($V223:W223)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U31+1","v":2},0,null,{"$f":"IF(Accidents<>\"N\",SUM($V32:W32),0)","v":0},null,0,null,{"$f":"SUM($V96:W96)","v":0},{"$f":"SUM($V160:W160)","v":0},{"$f":"SUM($V224:W224)","v":0}]
[null,{"$f":"YearOpen","v":0},{"$f":"MAX(TREND(C30:C31,B30:B31,B33),0)","v":0},{"$f":"MAX(TREND(D30:D31,B30:B31,B33),0)","v":0},{"$f":"MAX(TREND(E30:E31,B30:B31,B33),0)","v":0},{"$f":"MAX(TREND(F30:F31,B30:B31,B33),0)","v":0},{"$f":"MAX(TREND(G30:G31,B30:B31,B33),0)","v":0},{"$f":"MAX(TREND(H30:H31,B30:B31,B33),0)","v":0},{"$f":"MAX(TREND(I30:I31,B30:B31,B33),0)","v":0},{"$f":"MAX(TREND(J30:J31,B30:B31,B33),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E33-F33),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G33-H33),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I33-J33),0)","v":0},{"$f":"SUM(K33:M33)","v":0},{"$f":"N33/(1+DiscRate)^(B33-YearCurrent)","v":0},null,{"$f":"E33-F33","v":0},{"$f":"G33-H33","v":0},{"$f":"I33-J33","v":0},null,3,0,null,{"$f":"IF(Accidents<>\"N\",SUM($V33:W33),0)","v":0},null,0,null,{"$f":"SUM($V97:W97)","v":0},{"$f":"SUM($V161:W161)","v":0},{"$f":"SUM($V225:W225)","v":0}]
[null,{"$f":"B33+1","v":1},{"$f":"MAX(TREND(C30:C31,B30:B31,B34),0)","v":0},{"$f":"MAX(TREND(D30:D31,B30:B31,B34),0)","v":0},{"$f":"MAX(TREND(E30:E31,B30:B31,B34),0)","v":0},{"$f":"MAX(TREND(F30:F31,B30:B31,B34),0)","v":0},{"$f":"MAX(TREND(G30:G31,B30:B31,B34),0)","v":0},{"$f":"MAX(TREND(H30:H31,B30:B31,B34),0)","v":0},{"$f":"MAX(TREND(I30:I31,B30:B31,B34),0)","v":0},{"$f":"MAX(TREND(J30:J31,B30:B31,B34),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E34-F34),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G34-H34),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I34-J34),0)","v":0},{"$f":"SUM(K34:M34)","v":0},0,null,{"$f":"E34-F34","v":0},{"$f":"G34-H34","v":0},{"$f":"I34-J34","v":0},null,4,0,null,{"$f":"IF(Accidents<>\"N\",SUM($V34:W34),0)","v":0},null,0,null,{"$f":"SUM($V98:W98)","v":0},{"$f":"SUM($V162:W162)","v":0},{"$f":"SUM($V226:W226)","v":0}]
[null,{"$f":"B34+1","v":2},{"$f":"MAX(TREND(C30:C31,B30:B31,B35),0)","v":0},{"$f":"MAX(TREND(D30:D31,B30:B31,B35),0)","v":0},{"$f":"MAX(TREND(E30:E31,B30:B31,B35),0)","v":0},{"$f":"MAX(TREND(F30:F31,B30:B31,B35),0)","v":0},{"$f":"MAX(TREND(G30:G31,B30:B31,B35),0)","v":0},{"$f":"MAX(TREND(H30:H31,B30:B31,B35),0)","v":0},{"$f":"MAX(TREND(I30:I31,B30:B31,B35),0)","v":0},{"$f":"MAX(TREND(J30:J31,B30:B31,B35),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E35-F35),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G35-H35),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I35-J35),0)","v":0},{"$f":"SUM(K35:M35)","v":0},0,null,0,0,0,null,5,0,null,{"$f":"IF(Accidents<>\"N\",SUM($V35:W35),0)","v":0},null,0,null,{"$f":"SUM($V99:W99)","v":0},{"$f":"SUM($V163:W163)","v":0},{"$f":"SUM($V227:W227)","v":0}]
[null,3,{"$f":"MAX(TREND(C30:C31,B30:B31,B36),0)","v":0},{"$f":"MAX(TREND(D30:D31,B30:B31,B36),0)","v":0},{"$f":"MAX(TREND(E30:E31,B30:B31,B36),0)","v":0},{"$f":"MAX(TREND(F30:F31,B30:B31,B36),0)","v":0},{"$f":"MAX(TREND(G30:G31,B30:B31,B36),0)","v":0},{"$f":"MAX(TREND(H30:H31,B30:B31,B36),0)","v":0},{"$f":"MAX(TREND(I30:I31,B30:B31,B36),0)","v":0},{"$f":"MAX(TREND(J30:J31,B30:B31,B36),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E36-F36),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G36-H36),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I36-J36),0)","v":0},{"$f":"SUM(K36:M36)","v":0},0,null,0,0,0,null,6,0,null,{"$f":"IF(Accidents<>\"N\",SUM($V36:W36),0)","v":0},null,0,null,{"$f":"SUM($V100:W100)","v":0},{"$f":"SUM($V164:W164)","v":0},{"$f":"SUM($V228:W228)","v":0}]
[null,4,{"$f":"MAX(TREND(C30:C31,B30:B31,B37),0)","v":0},{"$f":"MAX(TREND(D30:D31,B30:B31,B37),0)","v":0},{"$f":"MAX(TREND(E30:E31,B30:B31,B37),0)","v":0},{"$f":"MAX(TREND(F30:F31,B30:B31,B37),0)","v":0},{"$f":"MAX(TREND(G30:G31,B30:B31,B37),0)","v":0},{"$f":"MAX(TREND(H30:H31,B30:B31,B37),0)","v":0},{"$f":"MAX(TREND(I30:I31,B30:B31,B37),0)","v":0},{"$f":"MAX(TREND(J30:J31,B30:B31,B37),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E37-F37),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G37-H37),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I37-J37),0)","v":0},0,0,null,0,0,0,null,7,0,null,{"$f":"IF(Accidents<>\"N\",SUM($V37:W37),0)","v":0},null,0,null,{"$f":"SUM($V101:W101)","v":0},{"$f":"SUM($V165:W165)","v":0},{"$f":"SUM($V229:W229)","v":0}]
[null,5,{"$f":"MAX(TREND(C30:C31,B30:B31,B38),0)","v":0},{"$f":"MAX(TREND(D30:D31,B30:B31,B38),0)","v":0},{"$f":"MAX(TREND(E30:E31,B30:B31,B38),0)","v":0},{"$f":"MAX(TREND(F30:F31,B30:B31,B38),0)","v":0},{"$f":"MAX(TREND(G30:G31,B30:B31,B38),0)","v":0},{"$f":"MAX(TREND(H30:H31,B30:B31,B38),0)","v":0},{"$f":"MAX(TREND(I30:I31,B30:B31,B38),0)","v":0},{"$f":"MAX(TREND(J30:J31,B30:B31,B38),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E38-F38),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G38-H38),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I38-J38),0)","v":0},0,0,null,0,0,0,null,8,0,null,{"$f":"IF(Accidents<>\"N\",SUM($V38:W38),0)","v":0},null,0,null,{"$f":"SUM($V102:W102)","v":0},{"$f":"SUM($V166:W166)","v":0},{"$f":"SUM($V230:W230)","v":0}]
[null,6,{"$f":"MAX(TREND(C30:C31,B30:B31,B39),0)","v":0},{"$f":"MAX(TREND(D30:D31,B30:B31,B39),0)","v":0},{"$f":"MAX(TREND(E30:E31,B30:B31,B39),0)","v":0},{"$f":"MAX(TREND(F30:F31,B30:B31,B39),0)","v":0},{"$f":"MAX(TREND(G30:G31,B30:B31,B39),0)","v":0},{"$f":"MAX(TREND(H30:H31,B30:B31,B39),0)","v":0},{"$f":"MAX(TREND(I30:I31,B30:B31,B39),0)","v":0},{"$f":"MAX(TREND(J30:J31,B30:B31,B39),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E39-F39),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G39-H39),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I39-J39),0)","v":0},0,0,null,0,0,0,null,9,0,null,{"$f":"IF(Accidents<>\"N\",SUM($V39:W39),0)","v":0},null,0,null,{"$f":"SUM($V103:W103)","v":0},{"$f":"SUM($V167:W167)","v":0},{"$f":"SUM($V231:W231)","v":0}]
[null,7,{"$f":"MAX(TREND(C30:C31,B30:B31,B40),0)","v":0},{"$f":"MAX(TREND(D30:D31,B30:B31,B40),0)","v":0},{"$f":"MAX(TREND(E30:E31,B30:B31,B40),0)","v":0},{"$f":"MAX(TREND(F30:F31,B30:B31,B40),0)","v":0},{"$f":"MAX(TREND(G30:G31,B30:B31,B40),0)","v":0},{"$f":"MAX(TREND(H30:H31,B30:B31,B40),0)","v":0},{"$f":"MAX(TREND(I30:I31,B30:B31,B40),0)","v":0},{"$f":"MAX(TREND(J30:J31,B30:B31,B40),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E40-F40),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G40-H40),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I40-J40),0)","v":0},0,0,null,0,0,0,null,10,0,null,{"$f":"IF(Accidents<>\"N\",SUM($V40:W40),0)","v":0},null,0,null,{"$f":"SUM($V104:W104)","v":0},{"$f":"SUM($V168:W168)","v":0},{"$f":"SUM($V232:W232)","v":0}]
[null,8,{"$f":"MAX(TREND(C30:C31,B30:B31,B41),0)","v":0},{"$f":"MAX(TREND(D30:D31,B30:B31,B41),0)","v":0},{"$f":"MAX(TREND(E30:E31,B30:B31,B41),0)","v":0},{"$f":"MAX(TREND(F30:F31,B30:B31,B41),0)","v":0},{"$f":"MAX(TREND(G30:G31,B30:B31,B41),0)","v":0},{"$f":"MAX(TREND(H30:H31,B30:B31,B41),0)","v":0},{"$f":"MAX(TREND(I30:I31,B30:B31,B41),0)","v":0},{"$f":"MAX(TREND(J30:J31,B30:B31,B41),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E41-F41),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G41-H41),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I41-J41),0)","v":0},0,0,null,0,0,0,null,11,0,null,{"$f":"IF(Accidents<>\"N\",SUM($V41:W41),0)","v":0},null,0,null,{"$f":"SUM($V105:W105)","v":0},{"$f":"SUM($V169:W169)","v":0},{"$f":"SUM($V233:W233)","v":0}]
[null,9,{"$f":"MAX(TREND(C30:C31,B30:B31,B42),0)","v":0},{"$f":"MAX(TREND(D30:D31,B30:B31,B42),0)","v":0},{"$f":"MAX(TREND(E30:E31,B30:B31,B42),0)","v":0},{"$f":"MAX(TREND(F30:F31,B30:B31,B42),0)","v":0},{"$f":"MAX(TREND(G30:G31,B30:B31,B42),0)","v":0},{"$f":"MAX(TREND(H30:H31,B30:B31,B42),0)","v":0},{"$f":"MAX(TREND(I30:I31,B30:B31,B42),0)","v":0},{"$f":"MAX(TREND(J30:J31,B30:B31,B42),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E42-F42),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G42-H42),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I42-J42),0)","v":0},0,0,null,0,0,0,null,12,0,null,{"$f":"IF(Accidents<>\"N\",SUM($V42:W42),0)","v":0},null,0,null,{"$f":"SUM($V106:W106)","v":0},{"$f":"SUM($V170:W170)","v":0},{"$f":"SUM($V234:W234)","v":0}]
[null,10,{"$f":"MAX(TREND(C30:C31,B30:B31,B43),0)","v":0},{"$f":"MAX(TREND(D30:D31,B30:B31,B43),0)","v":0},{"$f":"MAX(TREND(E30:E31,B30:B31,B43),0)","v":0},{"$f":"MAX(TREND(F30:F31,B30:B31,B43),0)","v":0},{"$f":"MAX(TREND(G30:G31,B30:B31,B43),0)","v":0},{"$f":"MAX(TREND(H30:H31,B30:B31,B43),0)","v":0},{"$f":"MAX(TREND(I30:I31,B30:B31,B43),0)","v":0},{"$f":"MAX(TREND(J30:J31,B30:B31,B43),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E43-F43),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G43-H43),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I43-J43),0)","v":0},0,0,null,0,0,0,null,13,0,null,{"$f":"IF(Accidents<>\"N\",SUM($V43:W43),0)","v":0},null,0,null,{"$f":"SUM($V107:W107)","v":0},{"$f":"SUM($V171:W171)","v":0},{"$f":"SUM($V235:W235)","v":0}]
[null,11,{"$f":"MAX(TREND(C30:C31,B30:B31,B44),0)","v":0},{"$f":"MAX(TREND(D30:D31,B30:B31,B44),0)","v":0},{"$f":"MAX(TREND(E30:E31,B30:B31,B44),0)","v":0},{"$f":"MAX(TREND(F30:F31,B30:B31,B44),0)","v":0},{"$f":"MAX(TREND(G30:G31,B30:B31,B44),0)","v":0},{"$f":"MAX(TREND(H30:H31,B30:B31,B44),0)","v":0},{"$f":"MAX(TREND(I30:I31,B30:B31,B44),0)","v":0},{"$f":"MAX(TREND(J30:J31,B30:B31,B44),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E44-F44),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G44-H44),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I44-J44),0)","v":0},0,0,null,0,0,0,null,14,0,null,{"$f":"IF(Accidents<>\"N\",SUM($V44:W44),0)","v":0},null,0,null,{"$f":"SUM($V108:W108)","v":0},{"$f":"SUM($V172:W172)","v":0},{"$f":"SUM($V236:W236)","v":0}]
[null,12,{"$f":"MAX(TREND(C30:C31,B30:B31,B45),0)","v":0},{"$f":"MAX(TREND(D30:D31,B30:B31,B45),0)","v":0},{"$f":"MAX(TREND(E30:E31,B30:B31,B45),0)","v":0},{"$f":"MAX(TREND(F30:F31,B30:B31,B45),0)","v":0},{"$f":"MAX(TREND(G30:G31,B30:B31,B45),0)","v":0},{"$f":"MAX(TREND(H30:H31,B30:B31,B45),0)","v":0},{"$f":"MAX(TREND(I30:I31,B30:B31,B45),0)","v":0},{"$f":"MAX(TREND(J30:J31,B30:B31,B45),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E45-F45),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G45-H45),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I45-J45),0)","v":0},0,0,null,0,0,0,null,15,0,null,{"$f":"IF(Accidents<>\"N\",SUM($V45:W45),0)","v":0},null,0,null,{"$f":"SUM($V109:W109)","v":0},{"$f":"SUM($V173:W173)","v":0},{"$f":"SUM($V237:W237)","v":0}]
[null,13,{"$f":"MAX(TREND(C30:C31,B30:B31,B46),0)","v":0},{"$f":"MAX(TREND(D30:D31,B30:B31,B46),0)","v":0},{"$f":"MAX(TREND(E30:E31,B30:B31,B46),0)","v":0},{"$f":"MAX(TREND(F30:F31,B30:B31,B46),0)","v":0},{"$f":"MAX(TREND(G30:G31,B30:B31,B46),0)","v":0},{"$f":"MAX(TREND(H30:H31,B30:B31,B46),0)","v":0},{"$f":"MAX(TREND(I30:I31,B30:B31,B46),0)","v":0},{"$f":"MAX(TREND(J30:J31,B30:B31,B46),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E46-F46),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G46-H46),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I46-J46),0)","v":0},0,0,null,0,0,0,null,16,0,null,{"$f":"IF(Accidents<>\"N\",SUM($V46:W46),0)","v":0},null,0,null,{"$f":"SUM($V110:W110)","v":0},{"$f":"SUM($V174:W174)","v":0},{"$f":"SUM($V238:W238)","v":0}]
[null,14,{"$f":"MAX(TREND(C30:C31,B30:B31,B47),0)","v":0},{"$f":"MAX(TREND(D30:D31,B30:B31,B47),0)","v":0},{"$f":"MAX(TREND(E30:E31,B30:B31,B47),0)","v":0},{"$f":"MAX(TREND(F30:F31,B30:B31,B47),0)","v":0},{"$f":"MAX(TREND(G30:G31,B30:B31,B47),0)","v":0},{"$f":"MAX(TREND(H30:H31,B30:B31,B47),0)","v":0},{"$f":"MAX(TREND(I30:I31,B30:B31,B47),0)","v":0},{"$f":"MAX(TREND(J30:J31,B30:B31,B47),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E47-F47),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G47-H47),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I47-J47),0)","v":0},0,0,null,0,0,0,null,17,0,null,{"$f":"IF(Accidents<>\"N\",SUM($V47:W47),0)","v":0},null,0,null,{"$f":"SUM($V111:W111)","v":0},{"$f":"SUM($V175:W175)","v":0},{"$f":"SUM($V239:W239)","v":0}]
[null,15,{"$f":"MAX(TREND(C30:C31,B30:B31,B48),0)","v":0},{"$f":"MAX(TREND(D30:D31,B30:B31,B48),0)","v":0},{"$f":"MAX(TREND(E30:E31,B30:B31,B48),0)","v":0},{"$f":"MAX(TREND(F30:F31,B30:B31,B48),0)","v":0},{"$f":"MAX(TREND(G30:G31,B30:B31,B48),0)","v":0},{"$f":"MAX(TREND(H30:H31,B30:B31,B48),0)","v":0},{"$f":"MAX(TREND(I30:I31,B30:B31,B48),0)","v":0},{"$f":"MAX(TREND(J30:J31,B30:B31,B48),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E48-F48),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G48-H48),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I48-J48),0)","v":0},0,0,null,0,0,0,null,18,0,null,{"$f":"IF(Accidents<>\"N\",SUM($V48:W48),0)","v":0},null,0,null,{"$f":"SUM($V112:W112)","v":0},{"$f":"SUM($V176:W176)","v":0},{"$f":"SUM($V240:W240)","v":0}]
[null,16,{"$f":"MAX(TREND(C30:C31,B30:B31,B49),0)","v":0},{"$f":"MAX(TREND(D30:D31,B30:B31,B49),0)","v":0},{"$f":"MAX(TREND(E30:E31,B30:B31,B49),0)","v":0},{"$f":"MAX(TREND(F30:F31,B30:B31,B49),0)","v":0},{"$f":"MAX(TREND(G30:G31,B30:B31,B49),0)","v":0},{"$f":"MAX(TREND(H30:H31,B30:B31,B49),0)","v":0},{"$f":"MAX(TREND(I30:I31,B30:B31,B49),0)","v":0},{"$f":"MAX(TREND(J30:J31,B30:B31,B49),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E49-F49),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G49-H49),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I49-J49),0)","v":0},0,0,null,0,0,0,null,19,0,null,{"$f":"IF(Accidents<>\"N\",SUM($V49:W49),0)","v":0},null,0,null,{"$f":"SUM($V113:W113)","v":0},{"$f":"SUM($V177:W177)","v":0},{"$f":"SUM($V241:W241)","v":0}]
[null,17,{"$f":"MAX(TREND(C30:C31,B30:B31,B50),0)","v":0},{"$f":"MAX(TREND(D30:D31,B30:B31,B50),0)","v":0},{"$f":"MAX(TREND(E30:E31,B30:B31,B50),0)","v":0},{"$f":"MAX(TREND(F30:F31,B30:B31,B50),0)","v":0},{"$f":"MAX(TREND(G30:G31,B30:B31,B50),0)","v":0},{"$f":"MAX(TREND(H30:H31,B30:B31,B50),0)","v":0},{"$f":"MAX(TREND(I30:I31,B30:B31,B50),0)","v":0},{"$f":"MAX(TREND(J30:J31,B30:B31,B50),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E50-F50),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G50-H50),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I50-J50),0)","v":0},0,0,null,0,0,0,null,20,0,null,{"$f":"IF(Accidents<>\"N\",SUM($V50:W50),0)","v":0},null,0,null,{"$f":"SUM($V114:W114)","v":0},{"$f":"SUM($V178:W178)","v":0},{"$f":"SUM($V242:W242)","v":0}]
[null,18,{"$f":"MAX(TREND(C30:C31,B30:B31,B51),0)","v":0},{"$f":"MAX(TREND(D30:D31,B30:B31,B51),0)","v":0},{"$f":"MAX(TREND(E30:E31,B30:B31,B51),0)","v":0},{"$f":"MAX(TREND(F30:F31,B30:B31,B51),0)","v":0},{"$f":"MAX(TREND(G30:G31,B30:B31,B51),0)","v":0},{"$f":"MAX(TREND(H30:H31,B30:B31,B51),0)","v":0},{"$f":"MAX(TREND(I30:I31,B30:B31,B51),0)","v":0},{"$f":"MAX(TREND(J30:J31,B30:B31,B51),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E51-F51),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G51-H51),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I51-J51),0)","v":0},0,0,null,0,0,0,null,21,0,null,{"$f":"IF(Accidents<>\"N\",SUM($V51:W51),0)","v":0},null,0,null,{"$f":"SUM($V115:W115)","v":0},{"$f":"SUM($V179:W179)","v":0},{"$f":"SUM($V243:W243)","v":0}]
[null,19,{"$f":"MAX(TREND(C30:C31,B30:B31,B52),0)","v":0},{"$f":"MAX(TREND(D30:D31,B30:B31,B52),0)","v":0},{"$f":"MAX(TREND(E30:E31,B30:B31,B52),0)","v":0},{"$f":"MAX(TREND(F30:F31,B30:B31,B52),0)","v":0},{"$f":"MAX(TREND(G30:G31,B30:B31,B52),0)","v":0},{"$f":"MAX(TREND(H30:H31,B30:B31,B52),0)","v":0},{"$f":"MAX(TREND(I30:I31,B30:B31,B52),0)","v":0},{"$f":"MAX(TREND(J30:J31,B30:B31,B52),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E52-F52),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G52-H52),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I52-J52),0)","v":0},0,0,null,0,0,0,null,22,0,null,{"$f":"IF(Accidents<>\"N\",SUM($V52:W52),0)","v":0},null,0,null,{"$f":"SUM($V116:W116)","v":0},{"$f":"SUM($V180:W180)","v":0},{"$f":"SUM($V244:W244)","v":0}]
[null,20,{"$f":"MAX(TREND(C30:C31,B30:B31,B53),0)","v":0},{"$f":"MAX(TREND(D30:D31,B30:B31,B53),0)","v":0},{"$f":"MAX(TREND(E30:E31,B30:B31,B53),0)","v":0},{"$f":"MAX(TREND(F30:F31,B30:B31,B53),0)","v":0},{"$f":"MAX(TREND(G30:G31,B30:B31,B53),0)","v":0},{"$f":"MAX(TREND(H30:H31,B30:B31,B53),0)","v":0},{"$f":"MAX(TREND(I30:I31,B30:B31,B53),0)","v":0},{"$f":"MAX(TREND(J30:J31,B30:B31,B53),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E53-F53),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G53-H53),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I53-J53),0)","v":0},0,0,null,0,0,0,null,23,0,null,{"$f":"IF(Accidents<>\"N\",SUM($V53:W53),0)","v":0},null,0,null,{"$f":"SUM($V117:W117)","v":0},{"$f":"SUM($V181:W181)","v":0},{"$f":"SUM($V245:W245)","v":0}]
[null,21,{"$f":"MAX(TREND(C30:C31,B30:B31,B54),0)","v":0},{"$f":"MAX(TREND(D30:D31,B30:B31,B54),0)","v":0},{"$f":"MAX(TREND(E30:E31,B30:B31,B54),0)","v":0},{"$f":"MAX(TREND(F30:F31,B30:B31,B54),0)","v":0},{"$f":"MAX(TREND(G30:G31,B30:B31,B54),0)","v":0},{"$f":"MAX(TREND(H30:H31,B30:B31,B54),0)","v":0},{"$f":"MAX(TREND(I30:I31,B30:B31,B54),0)","v":0},{"$f":"MAX(TREND(J30:J31,B30:B31,B54),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E54-F54),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G54-H54),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I54-J54),0)","v":0},0,0,null,0,0,0,null,24,0,null,{"$f":"IF(Accidents<>\"N\",SUM($V54:W54),0)","v":0},null,0,null,{"$f":"SUM($V118:W118)","v":0},{"$f":"SUM($V182:W182)","v":0},{"$f":"SUM($V246:W246)","v":0}]
[null,22,{"$f":"MAX(TREND(C30:C31,B30:B31,B55),0)","v":0},{"$f":"MAX(TREND(D30:D31,B30:B31,B55),0)","v":0},{"$f":"MAX(TREND(E30:E31,B30:B31,B55),0)","v":0},{"$f":"MAX(TREND(F30:F31,B30:B31,B55),0)","v":0},{"$f":"MAX(TREND(G30:G31,B30:B31,B55),0)","v":0},{"$f":"MAX(TREND(H30:H31,B30:B31,B55),0)","v":0},{"$f":"MAX(TREND(I30:I31,B30:B31,B55),0)","v":0},{"$f":"MAX(TREND(J30:J31,B30:B31,B55),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E55-F55),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G55-H55),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I55-J55),0)","v":0},0,0,null,0,0,0,null,25,0,null,{"$f":"IF(Accidents<>\"N\",SUM($V55:W55),0)","v":0},null,0,null,{"$f":"SUM($V119:W119)","v":0},{"$f":"SUM($V183:W183)","v":0},{"$f":"SUM($V247:W247)","v":0}]
[null,23,{"$f":"MAX(TREND(C30:C31,B30:B31,B56),0)","v":0},{"$f":"MAX(TREND(D30:D31,B30:B31,B56),0)","v":0},{"$f":"MAX(TREND(E30:E31,B30:B31,B56),0)","v":0},{"$f":"MAX(TREND(F30:F31,B30:B31,B56),0)","v":0},{"$f":"MAX(TREND(G30:G31,B30:B31,B56),0)","v":0},{"$f":"MAX(TREND(H30:H31,B30:B31,B56),0)","v":0},{"$f":"MAX(TREND(I30:I31,B30:B31,B56),0)","v":0},{"$f":"MAX(TREND(J30:J31,B30:B31,B56),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E56-F56),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G56-H56),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I56-J56),0)","v":0},0,0,null,0,0,0,null,26,0,null,{"$f":"IF(Accidents<>\"N\",SUM($V56:W56),0)","v":0},null,0,null,{"$f":"SUM($V120:W120)","v":0},{"$f":"SUM($V184:W184)","v":0},{"$f":"SUM($V248:W248)","v":0}]
[null,24,{"$f":"MAX(TREND(C30:C31,B30:B31,B57),0)","v":0},{"$f":"MAX(TREND(D30:D31,B30:B31,B57),0)","v":0},{"$f":"MAX(TREND(E30:E31,B30:B31,B57),0)","v":0},{"$f":"MAX(TREND(F30:F31,B30:B31,B57),0)","v":0},{"$f":"MAX(TREND(G30:G31,B30:B31,B57),0)","v":0},{"$f":"MAX(TREND(H30:H31,B30:B31,B57),0)","v":0},{"$f":"MAX(TREND(I30:I31,B30:B31,B57),0)","v":0},{"$f":"MAX(TREND(J30:J31,B30:B31,B57),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E57-F57),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G57-H57),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I57-J57),0)","v":0},0,0,null,0,0,0,null,27,0,null,{"$f":"IF(Accidents<>\"N\",SUM($V57:W57),0)","v":0},null,0,null,{"$f":"SUM($V121:W121)","v":0},{"$f":"SUM($V185:W185)","v":0},{"$f":"SUM($V249:W249)","v":0}]
[null,25,{"$f":"MAX(TREND(C30:C31,B30:B31,B58),0)","v":0},{"$f":"MAX(TREND(D30:D31,B30:B31,B58),0)","v":0},{"$f":"MAX(TREND(E30:E31,B30:B31,B58),0)","v":0},{"$f":"MAX(TREND(F30:F31,B30:B31,B58),0)","v":0},{"$f":"MAX(TREND(G30:G31,B30:B31,B58),0)","v":0},{"$f":"MAX(TREND(H30:H31,B30:B31,B58),0)","v":0},{"$f":"MAX(TREND(I30:I31,B30:B31,B58),0)","v":0},{"$f":"MAX(TREND(J30:J31,B30:B31,B58),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E58-F58),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G58-H58),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I58-J58),0)","v":0},0,0,null,0,0,0,null,28,0,null,{"$f":"IF(Accidents<>\"N\",SUM($V58:W58),0)","v":0},null,0,null,{"$f":"SUM($V122:W122)","v":0},{"$f":"SUM($V186:W186)","v":0},{"$f":"SUM($V250:W250)","v":0}]
[null,26,{"$f":"MAX(TREND(C30:C31,B30:B31,B59),0)","v":0},{"$f":"MAX(TREND(D30:D31,B30:B31,B59),0)","v":0},{"$f":"MAX(TREND(E30:E31,B30:B31,B59),0)","v":0},{"$f":"MAX(TREND(F30:F31,B30:B31,B59),0)","v":0},{"$f":"MAX(TREND(G30:G31,B30:B31,B59),0)","v":0},{"$f":"MAX(TREND(H30:H31,B30:B31,B59),0)","v":0},{"$f":"MAX(TREND(I30:I31,B30:B31,B59),0)","v":0},{"$f":"MAX(TREND(J30:J31,B30:B31,B59),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E59-F59),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G59-H59),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I59-J59),0)","v":0},0,0,null,0,0,0,null,29,0,null,{"$f":"IF(Accidents<>\"N\",SUM($V59:W59),0)","v":0},null,0,null,{"$f":"SUM($V123:W123)","v":0},{"$f":"SUM($V187:W187)","v":0},{"$f":"SUM($V251:W251)","v":0}]
[null,27,{"$f":"MAX(TREND(C30:C31,B30:B31,B60),0)","v":0},{"$f":"MAX(TREND(D30:D31,B30:B31,B60),0)","v":0},{"$f":"MAX(TREND(E30:E31,B30:B31,B60),0)","v":0},{"$f":"MAX(TREND(F30:F31,B30:B31,B60),0)","v":0},{"$f":"MAX(TREND(G30:G31,B30:B31,B60),0)","v":0},{"$f":"MAX(TREND(H30:H31,B30:B31,B60),0)","v":0},{"$f":"MAX(TREND(I30:I31,B30:B31,B60),0)","v":0},{"$f":"MAX(TREND(J30:J31,B30:B31,B60),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E60-F60),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G60-H60),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I60-J60),0)","v":0},0,0,null,0,0,0,null,30,0,null,{"$f":"IF(Accidents<>\"N\",SUM($V60:W60),0)","v":0},null,0,null,{"$f":"SUM($V124:W124)","v":0},{"$f":"SUM($V188:W188)","v":0},{"$f":"SUM($V252:W252)","v":0}]
[null,28,{"$f":"MAX(TREND(C30:C31,B30:B31,B61),0)","v":0},{"$f":"MAX(TREND(D30:D31,B30:B31,B61),0)","v":0},{"$f":"MAX(TREND(E30:E31,B30:B31,B61),0)","v":0},{"$f":"MAX(TREND(F30:F31,B30:B31,B61),0)","v":0},{"$f":"MAX(TREND(G30:G31,B30:B31,B61),0)","v":0},{"$f":"MAX(TREND(H30:H31,B30:B31,B61),0)","v":0},{"$f":"MAX(TREND(I30:I31,B30:B31,B61),0)","v":0},{"$f":"MAX(TREND(J30:J31,B30:B31,B61),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E61-F61),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G61-H61),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I61-J61),0)","v":0},0,0,null,0,0,0,null,31,0,null,{"$f":"IF(Accidents<>\"N\",SUM($V61:W61),0)","v":0},null,0,null,{"$f":"SUM($V125:W125)","v":0},{"$f":"SUM($V189:W189)","v":0},{"$f":"SUM($V253:W253)","v":0}]
[null,29,{"$f":"MAX(TREND(C30:C31,B30:B31,B62),0)","v":0},{"$f":"MAX(TREND(D30:D31,B30:B31,B62),0)","v":0},{"$f":"MAX(TREND(E30:E31,B30:B31,B62),0)","v":0},{"$f":"MAX(TREND(F30:F31,B30:B31,B62),0)","v":0},{"$f":"MAX(TREND(G30:G31,B30:B31,B62),0)","v":0},{"$f":"MAX(TREND(H30:H31,B30:B31,B62),0)","v":0},{"$f":"MAX(TREND(I30:I31,B30:B31,B62),0)","v":0},{"$f":"MAX(TREND(J30:J31,B30:B31,B62),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E62-F62),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G62-H62),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I62-J62),0)","v":0},0,0,null,0,0,0,null,32,{"$f":"OFFSET($O41,MATCH(V$26,$A:$A),0)","v":0},null,{"$f":"IF(Accidents<>\"N\",SUM($V62:W62),0)","v":0},null,0,null,{"$f":"SUM($V126:W126)","v":0},{"$f":"SUM($V190:W190)","v":0},{"$f":"SUM($V254:W254)","v":0}]
[null,30,{"$f":"MAX(TREND(C30:C31,B30:B31,B63),0)","v":0},{"$f":"MAX(TREND(D30:D31,B30:B31,B63),0)","v":0},{"$f":"MAX(TREND(E30:E31,B30:B31,B63),0)","v":0},{"$f":"MAX(TREND(F30:F31,B30:B31,B63),0)","v":0},{"$f":"MAX(TREND(G30:G31,B30:B31,B63),0)","v":0},{"$f":"MAX(TREND(H30:H31,B30:B31,B63),0)","v":0},{"$f":"MAX(TREND(I30:I31,B30:B31,B63),0)","v":0},{"$f":"MAX(TREND(J30:J31,B30:B31,B63),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E63-F63),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G63-H63),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I63-J63),0)","v":0},0,0,null,0,0,0,null,33,0,null,{"$f":"IF(Accidents<>\"N\",SUM($V63:W63),0)","v":0},null,0,null,{"$f":"SUM($V127:W127)","v":0},{"$f":"SUM($V191:W191)","v":0},{"$f":"SUM($V255:W255)","v":0}]
[null,31,{"$f":"MAX(TREND(C30:C31,B30:B31,B64),0)","v":0},{"$f":"MAX(TREND(D30:D31,B30:B31,B64),0)","v":0},{"$f":"MAX(TREND(E30:E31,B30:B31,B64),0)","v":0},{"$f":"MAX(TREND(F30:F31,B30:B31,B64),0)","v":0},{"$f":"MAX(TREND(G30:G31,B30:B31,B64),0)","v":0},{"$f":"MAX(TREND(H30:H31,B30:B31,B64),0)","v":0},{"$f":"MAX(TREND(I30:I31,B30:B31,B64),0)","v":0},{"$f":"MAX(TREND(J30:J31,B30:B31,B64),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E64-F64),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G64-H64),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I64-J64),0)","v":0},0,0,null,0,0,0,null,34,0,null,{"$f":"IF(Accidents<>\"N\",SUM($V64:W64),0)","v":0},null,0,null,{"$f":"SUM($V128:W128)","v":0},{"$f":"SUM($V192:W192)","v":0},{"$f":"SUM($V256:W256)","v":0}]
[null,32,{"$f":"MAX(TREND(C30:C31,B30:B31,B65),0)","v":0},{"$f":"MAX(TREND(D30:D31,B30:B31,B65),0)","v":0},{"$f":"MAX(TREND(E30:E31,B30:B31,B65),0)","v":0},{"$f":"MAX(TREND(F30:F31,B30:B31,B65),0)","v":0},{"$f":"MAX(TREND(G30:G31,B30:B31,B65),0)","v":0},{"$f":"MAX(TREND(H30:H31,B30:B31,B65),0)","v":0},{"$f":"MAX(TREND(I30:I31,B30:B31,B65),0)","v":0},{"$f":"MAX(TREND(J30:J31,B30:B31,B65),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E65-F65),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G65-H65),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I65-J65),0)","v":0},0,{"$f":"N65/(1+DiscRate)^(B65-YearCurrent)","v":0},null,0,0,0,null,35,0,null,{"$f":"IF(Accidents<>\"N\",SUM($V65:W65),0)","v":0},null,0,null,{"$f":"SUM($V129:W129)","v":0},{"$f":"SUM($V193:W193)","v":0},{"$f":"SUM($V257:W257)","v":0}]
[null,33,{"$f":"MAX(TREND(C30:C31,B30:B31,B66),0)","v":0},{"$f":"MAX(TREND(D30:D31,B30:B31,B66),0)","v":0},{"$f":"MAX(TREND(E30:E31,B30:B31,B66),0)","v":0},{"$f":"MAX(TREND(F30:F31,B30:B31,B66),0)","v":0},{"$f":"MAX(TREND(G30:G31,B30:B31,B66),0)","v":0},{"$f":"MAX(TREND(H30:H31,B30:B31,B66),0)","v":0},{"$f":"MAX(TREND(I30:I31,B30:B31,B66),0)","v":0},{"$f":"MAX(TREND(J30:J31,B30:B31,B66),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E66-F66),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G66-H66),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I66-J66),0)","v":0},0,0,null,0,0,0,null,36,0,null,{"$f":"IF(Accidents<>\"N\",SUM($V66:W66),0)","v":0},null,0,null,{"$f":"SUM($V130:W130)","v":0},{"$f":"SUM($V194:W194)","v":0},{"$f":"SUM($V258:W258)","v":0}]
[null,34,{"$f":"MAX(TREND(C30:C31,B30:B31,B67),0)","v":0},{"$f":"MAX(TREND(D30:D31,B30:B31,B67),0)","v":0},{"$f":"MAX(TREND(E30:E31,B30:B31,B67),0)","v":0},{"$f":"MAX(TREND(F30:F31,B30:B31,B67),0)","v":0},{"$f":"MAX(TREND(G30:G31,B30:B31,B67),0)","v":0},{"$f":"MAX(TREND(H30:H31,B30:B31,B67),0)","v":0},{"$f":"MAX(TREND(I30:I31,B30:B31,B67),0)","v":0},{"$f":"MAX(TREND(J30:J31,B30:B31,B67),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E67-F67),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G67-H67),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I67-J67),0)","v":0},0,0,null,0,0,0,null,37,0,null,{"$f":"IF(Accidents<>\"N\",SUM($V67:W67),0)","v":0},null,0,null,{"$f":"SUM($V131:W131)","v":0},{"$f":"SUM($V195:W195)","v":0},{"$f":"SUM($V259:W259)","v":0}]
[null,35,{"$f":"MAX(TREND(C30:C31,B30:B31,B68),0)","v":0},{"$f":"MAX(TREND(D30:D31,B30:B31,B68),0)","v":0},{"$f":"MAX(TREND(E30:E31,B30:B31,B68),0)","v":0},{"$f":"MAX(TREND(F30:F31,B30:B31,B68),0)","v":0},{"$f":"MAX(TREND(G30:G31,B30:B31,B68),0)","v":0},{"$f":"MAX(TREND(H30:H31,B30:B31,B68),0)","v":0},{"$f":"MAX(TREND(I30:I31,B30:B31,B68),0)","v":0},{"$f":"MAX(TREND(J30:J31,B30:B31,B68),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E68-F68),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G68-H68),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I68-J68),0)","v":0},0,0,null,0,0,0,null,38,0,null,{"$f":"IF(Accidents<>\"N\",SUM($V68:W68),0)","v":0},null,0,null,{"$f":"SUM($V132:W132)","v":0},{"$f":"SUM($V196:W196)","v":0},{"$f":"SUM($V260:W260)","v":0}]
[null,36,{"$f":"MAX(TREND(C30:C31,B30:B31,B69),0)","v":0},{"$f":"MAX(TREND(D30:D31,B30:B31,B69),0)","v":0},{"$f":"MAX(TREND(E30:E31,B30:B31,B69),0)","v":0},{"$f":"MAX(TREND(F30:F31,B30:B31,B69),0)","v":0},{"$f":"MAX(TREND(G30:G31,B30:B31,B69),0)","v":0},{"$f":"MAX(TREND(H30:H31,B30:B31,B69),0)","v":0},{"$f":"MAX(TREND(I30:I31,B30:B31,B69),0)","v":0},{"$f":"MAX(TREND(J30:J31,B30:B31,B69),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E69-F69),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G69-H69),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I69-J69),0)","v":0},0,0,null,0,0,0,null,39,0,null,{"$f":"IF(Accidents<>\"N\",SUM($V69:W69),0)","v":0},null,0,null,{"$f":"SUM($V133:W133)","v":0},{"$f":"SUM($V197:W197)","v":0},{"$f":"SUM($V261:W261)","v":0}]
[null,37,{"$f":"MAX(TREND(C30:C31,B30:B31,B70),0)","v":0},{"$f":"MAX(TREND(D30:D31,B30:B31,B70),0)","v":0},{"$f":"MAX(TREND(E30:E31,B30:B31,B70),0)","v":0},{"$f":"MAX(TREND(F30:F31,B30:B31,B70),0)","v":0},{"$f":"MAX(TREND(G30:G31,B30:B31,B70),0)","v":0},{"$f":"MAX(TREND(H30:H31,B30:B31,B70),0)","v":0},{"$f":"MAX(TREND(I30:I31,B30:B31,B70),0)","v":0},{"$f":"MAX(TREND(J30:J31,B30:B31,B70),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E70-F70),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G70-H70),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I70-J70),0)","v":0},0,0,null,0,0,0,null,40,0,null,{"$f":"IF(Accidents<>\"N\",SUM($V70:W70),0)","v":0},null,0,null,{"$f":"SUM($V134:W134)","v":0},{"$f":"SUM($V198:W198)","v":0},{"$f":"SUM($V262:W262)","v":0}]
[null,38,{"$f":"MAX(TREND(C30:C31,B30:B31,B71),0)","v":0},{"$f":"MAX(TREND(D30:D31,B30:B31,B71),0)","v":0},{"$f":"MAX(TREND(E30:E31,B30:B31,B71),0)","v":0},{"$f":"MAX(TREND(F30:F31,B30:B31,B71),0)","v":0},{"$f":"MAX(TREND(G30:G31,B30:B31,B71),0)","v":0},{"$f":"MAX(TREND(H30:H31,B30:B31,B71),0)","v":0},{"$f":"MAX(TREND(I30:I31,B30:B31,B71),0)","v":0},{"$f":"MAX(TREND(J30:J31,B30:B31,B71),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E71-F71),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G71-H71),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I71-J71),0)","v":0},0,0,null,0,0,0,null,41,0,null,{"$f":"IF(Accidents<>\"N\",SUM($V71:W71),0)","v":0},null,0,null,{"$f":"SUM($V135:W135)","v":0},{"$f":"SUM($V199:W199)","v":0},{"$f":"SUM($V263:W263)","v":0}]
[null,39,{"$f":"MAX(TREND(C30:C31,B30:B31,B72),0)","v":0},{"$f":"MAX(TREND(D30:D31,B30:B31,B72),0)","v":0},{"$f":"MAX(TREND(E30:E31,B30:B31,B72),0)","v":0},{"$f":"MAX(TREND(F30:F31,B30:B31,B72),0)","v":0},{"$f":"MAX(TREND(G30:G31,B30:B31,B72),0)","v":0},{"$f":"MAX(TREND(H30:H31,B30:B31,B72),0)","v":0},{"$f":"MAX(TREND(I30:I31,B30:B31,B72),0)","v":0},{"$f":"MAX(TREND(J30:J31,B30:B31,B72),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E72-F72),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G72-H72),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I72-J72),0)","v":0},0,0,null,0,0,0,null,42,0,null,{"$f":"IF(Accidents<>\"N\",SUM($V72:W72),0)","v":0},null,0,null,{"$f":"SUM($V136:W136)","v":0},{"$f":"SUM($V200:W200)","v":0},{"$f":"SUM($V264:W264)","v":0}]
[null,40,{"$f":"MAX(TREND(C30:C31,B30:B31,B73),0)","v":0},{"$f":"MAX(TREND(D30:D31,B30:B31,B73),0)","v":0},{"$f":"MAX(TREND(E30:E31,B30:B31,B73),0)","v":0},{"$f":"MAX(TREND(F30:F31,B30:B31,B73),0)","v":0},{"$f":"MAX(TREND(G30:G31,B30:B31,B73),0)","v":0},{"$f":"MAX(TREND(H30:H31,B30:B31,B73),0)","v":0},{"$f":"MAX(TREND(I30:I31,B30:B31,B73),0)","v":0},{"$f":"MAX(TREND(J30:J31,B30:B31,B73),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E73-F73),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G73-H73),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I73-J73),0)","v":0},0,0,null,0,0,0,null,43,0,null,{"$f":"IF(Accidents<>\"N\",SUM($V73:W73),0)","v":0},null,0,null,{"$f":"SUM($V137:W137)","v":0},{"$f":"SUM($V201:W201)","v":0},{"$f":"SUM($V265:W265)","v":0}]
[null,41,{"$f":"MAX(TREND(C30:C31,B30:B31,B74),0)","v":0},{"$f":"MAX(TREND(D30:D31,B30:B31,B74),0)","v":0},{"$f":"MAX(TREND(E30:E31,B30:B31,B74),0)","v":0},{"$f":"MAX(TREND(F30:F31,B30:B31,B74),0)","v":0},{"$f":"MAX(TREND(G30:G31,B30:B31,B74),0)","v":0},{"$f":"MAX(TREND(H30:H31,B30:B31,B74),0)","v":0},{"$f":"MAX(TREND(I30:I31,B30:B31,B74),0)","v":0},{"$f":"MAX(TREND(J30:J31,B30:B31,B74),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E74-F74),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G74-H74),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I74-J74),0)","v":0},0,0,null,0,0,0,null,44,0,null,{"$f":"IF(Accidents<>\"N\",SUM($V74:W74),0)","v":0},null,0,null,{"$f":"SUM($V138:W138)","v":0},{"$f":"SUM($V202:W202)","v":0},{"$f":"SUM($V266:W266)","v":0}]
[null,42,{"$f":"MAX(TREND(C30:C31,B30:B31,B75),0)","v":0},{"$f":"MAX(TREND(D30:D31,B30:B31,B75),0)","v":0},{"$f":"MAX(TREND(E30:E31,B30:B31,B75),0)","v":0},{"$f":"MAX(TREND(F30:F31,B30:B31,B75),0)","v":0},{"$f":"MAX(TREND(G30:G31,B30:B31,B75),0)","v":0},{"$f":"MAX(TREND(H30:H31,B30:B31,B75),0)","v":0},{"$f":"MAX(TREND(I30:I31,B30:B31,B75),0)","v":0},{"$f":"MAX(TREND(J30:J31,B30:B31,B75),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E75-F75),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G75-H75),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I75-J75),0)","v":0},0,0,null,0,0,0,null,45,0,null,{"$f":"IF(Accidents<>\"N\",SUM($V75:W75),0)","v":0},null,0,null,{"$f":"SUM($V139:W139)","v":0},{"$f":"SUM($V203:W203)","v":0},{"$f":"SUM($V267:W267)","v":0}]
[null,43,{"$f":"MAX(TREND(C30:C31,B30:B31,B76),0)","v":0},{"$f":"MAX(TREND(D30:D31,B30:B31,B76),0)","v":0},{"$f":"MAX(TREND(E30:E31,B30:B31,B76),0)","v":0},{"$f":"MAX(TREND(F30:F31,B30:B31,B76),0)","v":0},{"$f":"MAX(TREND(G30:G31,B30:B31,B76),0)","v":0},{"$f":"MAX(TREND(H30:H31,B30:B31,B76),0)","v":0},{"$f":"MAX(TREND(I30:I31,B30:B31,B76),0)","v":0},{"$f":"MAX(TREND(J30:J31,B30:B31,B76),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E76-F76),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G76-H76),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I76-J76),0)","v":0},0,0,null,0,0,0,null,46,0,null,{"$f":"IF(Accidents<>\"N\",SUM($V76:W76),0)","v":0},null,0,null,{"$f":"SUM($V140:W140)","v":0},{"$f":"SUM($V204:W204)","v":0},{"$f":"SUM($V268:W268)","v":0}]
[null,44,{"$f":"MAX(TREND(C30:C31,B30:B31,B77),0)","v":0},{"$f":"MAX(TREND(D30:D31,B30:B31,B77),0)","v":0},{"$f":"MAX(TREND(E30:E31,B30:B31,B77),0)","v":0},{"$f":"MAX(TREND(F30:F31,B30:B31,B77),0)","v":0},{"$f":"MAX(TREND(G30:G31,B30:B31,B77),0)","v":0},{"$f":"MAX(TREND(H30:H31,B30:B31,B77),0)","v":0},{"$f":"MAX(TREND(I30:I31,B30:B31,B77),0)","v":0},{"$f":"MAX(TREND(J30:J31,B30:B31,B77),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E77-F77),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G77-H77),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I77-J77),0)","v":0},0,0,null,0,0,0,null,47,0,null,{"$f":"IF(Accidents<>\"N\",SUM($V77:W77),0)","v":0},null,0,null,{"$f":"SUM($V141:W141)","v":0},{"$f":"SUM($V205:W205)","v":0},{"$f":"SUM($V269:W269)","v":0}]
[null,45,{"$f":"MAX(TREND(C30:C31,B30:B31,B78),0)","v":0},{"$f":"MAX(TREND(D30:D31,B30:B31,B78),0)","v":0},{"$f":"MAX(TREND(E30:E31,B30:B31,B78),0)","v":0},{"$f":"MAX(TREND(F30:F31,B30:B31,B78),0)","v":0},{"$f":"MAX(TREND(G30:G31,B30:B31,B78),0)","v":0},{"$f":"MAX(TREND(H30:H31,B30:B31,B78),0)","v":0},{"$f":"MAX(TREND(I30:I31,B30:B31,B78),0)","v":0},{"$f":"MAX(TREND(J30:J31,B30:B31,B78),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E78-F78),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G78-H78),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I78-J78),0)","v":0},0,0,null,0,0,0,null,48,0,null,{"$f":"IF(Accidents<>\"N\",SUM($V78:W78),0)","v":0},null,0,null,{"$f":"SUM($V142:W142)","v":0},{"$f":"SUM($V206:W206)","v":0},{"$f":"SUM($V270:W270)","v":0}]
[null,46,{"$f":"MAX(TREND(C30:C31,B30:B31,B79),0)","v":0},{"$f":"MAX(TREND(D30:D31,B30:B31,B79),0)","v":0},{"$f":"MAX(TREND(E30:E31,B30:B31,B79),0)","v":0},{"$f":"MAX(TREND(F30:F31,B30:B31,B79),0)","v":0},{"$f":"MAX(TREND(G30:G31,B30:B31,B79),0)","v":0},{"$f":"MAX(TREND(H30:H31,B30:B31,B79),0)","v":0},{"$f":"MAX(TREND(I30:I31,B30:B31,B79),0)","v":0},{"$f":"MAX(TREND(J30:J31,B30:B31,B79),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E79-F79),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G79-H79),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I79-J79),0)","v":0},0,0,null,0,0,0,null,49,0,null,{"$f":"IF(Accidents<>\"N\",SUM($V79:W79),0)","v":0},null,0,null,{"$f":"SUM($V143:W143)","v":0},{"$f":"SUM($V207:W207)","v":0},{"$f":"SUM($V271:W271)","v":0}]
[null,47,{"$f":"MAX(TREND(C30:C31,B30:B31,B80),0)","v":0},{"$f":"MAX(TREND(D30:D31,B30:B31,B80),0)","v":0},{"$f":"MAX(TREND(E30:E31,B30:B31,B80),0)","v":0},{"$f":"MAX(TREND(F30:F31,B30:B31,B80),0)","v":0},{"$f":"MAX(TREND(G30:G31,B30:B31,B80),0)","v":0},{"$f":"MAX(TREND(H30:H31,B30:B31,B80),0)","v":0},{"$f":"MAX(TREND(I30:I31,B30:B31,B80),0)","v":0},{"$f":"MAX(TREND(J30:J31,B30:B31,B80),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E80-F80),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G80-H80),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I80-J80),0)","v":0},0,0,null,0,0,0]
[null,48,{"$f":"MAX(TREND(C30:C31,B30:B31,B81),0)","v":0},{"$f":"MAX(TREND(D30:D31,B30:B31,B81),0)","v":0},{"$f":"MAX(TREND(E30:E31,B30:B31,B81),0)","v":0},{"$f":"MAX(TREND(F30:F31,B30:B31,B81),0)","v":0},{"$f":"MAX(TREND(G30:G31,B30:B31,B81),0)","v":0},{"$f":"MAX(TREND(H30:H31,B30:B31,B81),0)","v":0},{"$f":"MAX(TREND(I30:I31,B30:B31,B81),0)","v":0},{"$f":"MAX(TREND(J30:J31,B30:B31,B81),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E81-F81),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G81-H81),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I81-J81),0)","v":0},0,0,null,0,0,0,null,"Total",{"$f":"SUM(V30:V79)","v":0},null,{"$f":"SUM(X30:X79)","v":0},null,{"$f":"SUM(Z30:Z79)","v":0},null,{"$f":"SUM(V145:W145)","v":0},{"$f":"SUM(V209:W209)","v":0},{"$f":"SUM(V273:W273)","v":0}]
[null,49,{"$f":"MAX(TREND(C30:C31,B30:B31,B82),0)","v":0},{"$f":"MAX(TREND(D30:D31,B30:B31,B82),0)","v":0},{"$f":"MAX(TREND(E30:E31,B30:B31,B82),0)","v":0},{"$f":"MAX(TREND(F30:F31,B30:B31,B82),0)","v":0},{"$f":"MAX(TREND(G30:G31,B30:B31,B82),0)","v":0},{"$f":"MAX(TREND(H30:H31,B30:B31,B82),0)","v":0},{"$f":"MAX(TREND(I30:I31,B30:B31,B82),0)","v":0},{"$f":"MAX(TREND(J30:J31,B30:B31,B82),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,FatValue,INDEX(PARAMETERS!$BH$26:$BK$28,1,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(E82-F82),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,SUMPRODUCT(PARAMETERS!$E$64:$E$66,PARAMETERS!$BC$12:$BC$14),INDEX(PARAMETERS!$BH$26:$BK$28,2,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(G82-H82),0)","v":0},{"$f":"IFERROR(IF(INDEX(SafetyGroup,A24,1)=Hwy,NoInjValue,INDEX(PARAMETERS!$BH$26:$BK$28,3,MATCH(INDEX(SafetyGroup,A24,1),PARAMETERS!$BH$25:$BK$25,0)))*(I82-J82),0)","v":0},0,0,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(VehOp<>\"N\",\"\",\"* Vehicle Operating Cost Savings Not Counted\")","v":""}]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O33:O82)","v":0},null,{"$f":"SUM(Q33:Q82)","v":0},{"$f":"SUM(R33:R82)","v":0},{"$f":"SUM(S33:S82)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUMMARY OF FATALITIES AVOIDED"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(INDEX(SafetyModelGroup,V90,1)),\"Not Used\",INDEX(SafetyModelGroup,V90,1))","v":"Not Used"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YearOpen","v":0},{"$f":"OFFSET($Q9,MATCH(V$90,$A:$A),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U94+1","v":1},{"$f":"OFFSET($Q10,MATCH(V$90,$A:$A),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U95+1","v":2},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(V94:V143)","v":0}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUMMARY OF INJURIES AVOIDED"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(INDEX(SafetyModelGroup,V154,1)),\"Not Used\",INDEX(SafetyModelGroup,V154,1))","v":"Not Used"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YearOpen","v":0},{"$f":"OFFSET($R9,MATCH(V$154,$A:$A),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U158+1","v":1},{"$f":"OFFSET($R10,MATCH(V$154,$A:$A),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U159+1","v":2},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(V158:V207)","v":0}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUMMARY OF PDOs AVOIDED"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(INDEX(SafetyModelGroup,V218,1)),\"Not Used\",INDEX(SafetyModelGroup,V218,1))","v":"Not Used"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YearOpen","v":0},{"$f":"OFFSET($S9,MATCH(V$218,$A:$A),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U222+1","v":1},{"$f":"OFFSET($S10,MATCH(V$218,$A:$A),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U223+1","v":2},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(V222:V271)","v":0}]

{"sheet":"Emissions","index":10,"n_rows":907,"n_cols":85,"rows_kept":907,"cut":false,"hidden":false,"merged":[[18,16,18,19],[18,20,18,21],[18,43,18,49],[18,50,18,56],[18,22,18,23],[18,24,18,25],[18,29,18,35],[18,36,18,42],[660,66,662,66],[724,66,726,66],[788,66,790,66],[852,66,854,66],[20,66,22,66],[148,66,150,66],[596,66,598,66],[84,66,86,66],[212,66,214,66],[276,66,278,66],[340,66,342,66],[404,66,406,66],[468,66,470,66],[532,66,534,66]]}
[null,"Emission Reduction Benefits"]
[]
[null,"This sheet calculates emissions benefits for highway and transit."]
[]
[null,"Formulas:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Present Value  =  Future Value  (in Constant Dollars)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"                     ( 1 + Real Discount Rate) ^ Year"]
[null,"Vehicle-Miles Traveled = Affected Length x Avg. Annual Volume",null,null,null,null,null,null,null,null,null,"Transit Em Cost = (Veh-Miles x Rate x Cost/Mile) by Em Type"]
[null,"veh-miles/yr",null,"miles","vehicles/yr",null,null,null,null,null,null,"dollars/yr",null,"veh-miles/yr","dollars/veh-mile"]
[]
[null," Hwy Emissions Cost = (VMT x Rate x Cost/Mile) by Emissions Type"]
[null,"dollars/yr",null,"veh-miles/yr","dollars/veh-mile"]
[]
[]
[]
[null,"A","MODEL BENEFITS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"B","SUMMARY OF EMISSION REDUCTION BENEFITS",null,null,null,null,null,"SUMMARY OF EMISSION REDUCTION BENEFITS (continued)"]
[]
[]
[{"$f":"MAX($A$1:A17)+1","v":1},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A18,1)),\"Not Used\",INDEX(ModelGroup,A18,1))","v":"Not Used"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HIGHWAY",null,null,null,"BUS",null,"PASSENGER TRAIN",null,"LIGHT RAIL",null,null,null,null,"HIGHWAY",null,null,null,null,null,null,"BUS",null,null,null,null,null,null,"PASSENGER TRAIN",null,null,null,null,null,null,"LIGHT RAIL"]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"TOTAL PMT",null,"TOTAL PHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,"RUNNING EMISSIONS",null,"EMISSIONS",null,"EMISSIONS",null,null,null,null,"TONS EMISSIONS SAVED",null,null,null,null,null,null,"TONS EMISSIONS SAVED",null,null,null,null,null,null,"TONS EMISSIONS SAVED",null,null,null,null,null,null,"TONS EMISSIONS SAVED",null,null,null,null,null,null,"DOLLARS EMISSIONS SAVED",null,null,null,null,null,null,null,null,1,null,"Present",null,null,null,"TONS EMISSIONS SAVED",null,null,null,null,null,null,"DOLLARS EMISSIONS SAVED"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(pers-miles/yr)",null,"(pers-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,"($/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"(tons/yr)",null,null,null,null,null,null,"(tons/yr)",null,null,null,null,null,null,"(tons/yr)",null,null,null,null,null,null,"(tons/yr)",null,null,null,null,null,null,"(PV $/yr)",null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(INDEX(ModelGroup,BO20,1)),\"Not Used\",INDEX(ModelGroup,BO20,1))","v":"Not Used"},null,"Value of",null,null,null,"(tons/yr)",null,null,null,null,null,null,"(PV $/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year",null,null,"Emission",null,"Constant"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"CO","CO2","NOX","PM10","SOX","VOC","PM2.5","CO","CO2","NOX","PM10","SOX","VOC","PM2.5","CO","CO2","NOX","PM10","SOX","VOC","PM2.5","CO","CO2","NOX","PM10","SOX","VOC","PM2.5","CO","CO2","NOX","PM10","SOX","VOC",null,null,null,null,null,{"$f":"IF(Emissions<>\"N\",\"Benefits\",\"Benefits*\")","v":"Benefits"},null,"Dollars",null,"CO","CO2","NOX","PM10","SOX","VOC","PM2.5","CO","CO2","NOX","PM10","SOX","VOC"]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A18,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A18,2)*AnnualFactor","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData1NB,A18,3),0)*AnnualFactor","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData1B,A18,3),0)*AnnualFactor","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)<>Hwy,INDEX(ModelData1NB,A18,4),0)*AnnualFactor","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)<>Hwy,INDEX(ModelData1B,A18,4),0)*AnnualFactor","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)<>Hwy,INDEX(ModelData1NB,A18,5),0)*AnnualFactor","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)<>Hwy,INDEX(ModelData1B,A18,5),0)*AnnualFactor","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C24/E24,1)),MAX(5,ROUND(G24/I24,1))),55)","v":55},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D24/F24,1)),MAX(5,ROUND(H24/J24,1))),55)","v":55},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData1NB,A18,9),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData1B,A18,9),0)","v":0},{"$f":"IF(OR(INDEX(ModelData1NB,A18,8)=0,INDEX(HwyTransitModelGroup,A18,1)<>Hwy),0,INDEX(ModelData1NB,A18,1)*AnnualFactor/INDEX(ModelData1NB,A18,8))","v":0},{"$f":"IF(OR(INDEX(ModelData1B,A18,8)=0,INDEX(HwyTransitModelGroup,A18,1)<>Hwy),0,INDEX(ModelData1B,A18,1)*AnnualFactor/INDEX(ModelData1B,A18,8))","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C24*(1-M24)*0.00000110231131*(VLOOKUP(K24,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K24,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B24-YearCurrent)+VLOOKUP(K24,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K24,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K24,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K24,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C24*M24*0.00000110231131*(VLOOKUP(K24,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K24,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B24-YearCurrent)+VLOOKUP(K24,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K24,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K24,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K24,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D24*(1-N24)*0.00000110231131*(VLOOKUP(L24,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L24,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B24-YearCurrent)+VLOOKUP(L24,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L24,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L24,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L24,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D24*N24*0.00000110231131*(VLOOKUP(L24,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L24,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B24-YearCurrent)+VLOOKUP(L24,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L24,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L24,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L24,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O24*(1-M24)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B24-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+O24*M24*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B24-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P24*(1-N24)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B24-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+P24*N24*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B24-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C24*0.00000110231131*(VLOOKUP(K24,EmBus1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K24,EmBus1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B24-YearCurrent)+VLOOKUP(K24,EmBus1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K24,EmBus1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K24,EmBus1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K24,EmBus1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D24*0.00000110231131*(VLOOKUP(L24,EmBus1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L24,EmBus1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B24-YearCurrent)+VLOOKUP(L24,EmBus1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L24,EmBus1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L24,EmBus1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L24,EmBus1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C24*0.00000110231131*(PARAMETERS!$CQ$28*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$28*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B24-YearCurrent)+PARAMETERS!$CS$28*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$28*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$28*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$28*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D24*0.00000110231131*(PARAMETERS!$CQ$28*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$28*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B24-YearCurrent)+PARAMETERS!$CS$28*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$28*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$28*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$28*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C24*0.00000110231131*(PARAMETERS!$CQ$36*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$36*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B24-YearCurrent)+PARAMETERS!$CS$36*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$36*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$36*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$36*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D24*0.00000110231131*(PARAMETERS!$CQ$36*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$36*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B24-YearCurrent)+PARAMETERS!$CS$36*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$36*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$36*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$36*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"(Q24+S24+U24+W24+Y24)-(R24+T24+V24+X24+Z24)","v":0},{"$f":"AA24/(1+DiscRate)^(B24-YearCurrent)","v":0},null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C24*(1-M24)*VLOOKUP(K24,EmAuto1,2)-D24*(1-N24)*VLOOKUP(L24,EmAuto1,2)+(O24*(1-M24)-P24*(1-N24))*VLOOKUP(0,EmAuto1,2))+0.00000110231131*(C24*M24*VLOOKUP(K24,EmTruck1,2)-D24*N24*VLOOKUP(L24,EmTruck1,2)+(O24*M24-P24*N24)*VLOOKUP(0,EmTruck1,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C24*(1-M24)*VLOOKUP(K24,EmAuto1,3)-D24*(1-N24)*VLOOKUP(L24,EmAuto1,3)+(O24*(1-M24)-P24*(1-N24))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C24*M24*VLOOKUP(K24,EmTruck1,3)-D24*N24*VLOOKUP(L24,EmTruck1,3)+(O24*M24-P24*N24)*VLOOKUP(0,EmTruck1,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C24*(1-M24)*VLOOKUP(K24,EmAuto1,4)-D24*(1-N24)*VLOOKUP(L24,EmAuto1,4)+(O24*(1-M24)-P24*(1-N24))*VLOOKUP(0,EmAuto1,4))+0.00000110231131*(C24*M24*VLOOKUP(K24,EmTruck1,4)-D24*N24*VLOOKUP(L24,EmTruck1,4)+(O24*M24-P24*N24)*VLOOKUP(0,EmTruck1,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C24*(1-M24)*VLOOKUP(K24,EmAuto1,5)-D24*(1-N24)*VLOOKUP(L24,EmAuto1,5)+(O24*(1-M24)-P24*(1-N24))*VLOOKUP(0,EmAuto1,5))+0.00000110231131*(C24*M24*VLOOKUP(K24,EmTruck1,5)-D24*N24*VLOOKUP(L24,EmTruck1,5)+(O24*M24-P24*N24)*VLOOKUP(0,EmTruck1,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C24*(1-M24)*VLOOKUP(K24,EmAuto1,6)-D24*(1-N24)*VLOOKUP(L24,EmAuto1,6)+(O24*(1-M24)-P24*(1-N24))*VLOOKUP(0,EmAuto1,6))+0.00000110231131*(C24*M24*VLOOKUP(K24,EmTruck1,6)-D24*N24*VLOOKUP(L24,EmTruck1,6)+(O24*M24-P24*N24)*VLOOKUP(0,EmTruck1,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C24*(1-M24)*VLOOKUP(K24,EmAuto1,7)-D24*(1-N24)*VLOOKUP(L24,EmAuto1,7)+(O24*(1-M24)-P24*(1-N24))*VLOOKUP(0,EmAuto1,7))+0.00000110231131*(C24*M24*VLOOKUP(K24,EmTruck1,7)-D24*N24*VLOOKUP(L24,EmTruck1,7)+(O24*M24-P24*N24)*VLOOKUP(0,EmTruck1,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C24*(1-M24)*VLOOKUP(K24,EmAuto1,8)-D24*(1-N24)*VLOOKUP(L24,EmAuto1,8)+(O24*(1-M24)-P24*(1-N24))*VLOOKUP(0,EmAuto1,8))+0.00000110231131*(C24*M24*VLOOKUP(K24,EmTruck1,8)-D24*N24*VLOOKUP(L24,EmTruck1,8)+(O24*M24-P24*N24)*VLOOKUP(0,EmTruck1,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C24*VLOOKUP(K24,EmBus1,2)-D24*VLOOKUP(L24,EmBus1,2)+(O24-P24)*VLOOKUP(0,EmBus1,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C24*VLOOKUP(K24,EmBus1,3)-D24*VLOOKUP(L24,EmBus1,3)+(O24-P24)*VLOOKUP(0,EmBus1,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C24*VLOOKUP(K24,EmBus1,4)-D24*VLOOKUP(L24,EmBus1,4)+(O24-P24)*VLOOKUP(0,EmBus1,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C24*VLOOKUP(K24,EmBus1,5)-D24*VLOOKUP(L24,EmBus1,5)+(O24-P24)*VLOOKUP(0,EmBus1,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C24*VLOOKUP(K24,EmBus1,6)-D24*VLOOKUP(L24,EmBus1,6)+(O24-P24)*VLOOKUP(0,EmBus1,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C24*VLOOKUP(K24,EmBus1,7)-D24*VLOOKUP(L24,EmBus1,7)+(O24-P24)*VLOOKUP(0,EmBus1,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C24*VLOOKUP(K24,EmBus1,8)-D24*VLOOKUP(L24,EmBus1,8)+(O24-P24)*VLOOKUP(0,EmBus1,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C24-D24)*PARAMETERS!$CQ$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C24-D24)*PARAMETERS!$CR$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C24-D24)*PARAMETERS!$CS$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C24-D24)*PARAMETERS!$CT$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C24-D24)*PARAMETERS!$CU$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C24-D24)*PARAMETERS!$CV$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C24-D24)*PARAMETERS!$CW$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C24-D24)*PARAMETERS!$CQ$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C24-D24)*PARAMETERS!$CR$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C24-D24)*PARAMETERS!$CS$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C24-D24)*PARAMETERS!$CT$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C24-D24)*PARAMETERS!$CU$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C24-D24)*PARAMETERS!$CV$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C24-D24)*PARAMETERS!$CW$36),0)","v":0},{"$f":"(AD24+AK24+AR24+AY24)*VLOOKUP(ProjLoc,EmCost,2)/(1+DiscRate)^($B24-YearCurrent)","v":{"$error":"#N/A"}},{"$f":"(AE24+AL24+AS24+AZ24)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B24-YearCurrent)/(1+DiscRate)^($B24-YearCurrent)","v":{"$error":"#N/A"}},{"$f":"(AF24+AM24+AT24+BA24)*VLOOKUP(ProjLoc,EmCost,4)/(1+DiscRate)^($B24-YearCurrent)","v":{"$error":"#N/A"}},{"$f":"(AG24+AN24+AU24+BB24)*VLOOKUP(ProjLoc,EmCost,5)/(1+DiscRate)^($B24-YearCurrent)","v":{"$error":"#N/A"}},{"$f":"(AH24+AO24+AV24+BC24)*VLOOKUP(ProjLoc,EmCost,6)/(1+DiscRate)^($B24-YearCurrent)","v":{"$error":"#N/A"}},{"$f":"(AI24+AP24+AW24+BD24)*VLOOKUP(ProjLoc,EmCost,7)/(1+DiscRate)^($B24-YearCurrent)","v":{"$error":"#N/A"}},null,null,{"$f":"YearOpen","v":0},{"$f":"OFFSET($AB9,MATCH(BO$20,$A:$A),0)","v":0},null,{"$f":"IF(Emissions<>\"N\",SUM($BO24:BP24),0)","v":0},null,{"$f":"$BQ24*(1+DiscRate)^($BN24-YearCurrent)","v":0},null,{"$f":"SUM($BO88:BP88)","v":0},{"$f":"SUM($BO152:BP152)","v":0},{"$f":"SUM($BO216:BP216)","v":0},{"$f":"SUM($BO280:BP280)","v":0},{"$f":"SUM($BO344:BP344)","v":0},{"$f":"SUM($BO408:BP408)","v":0},{"$f":"SUM($BO472:BP472)","v":0},{"$f":"SUM($BO536:BP536)","v":{"$error":"#N/A"}},{"$f":"SUM($BO600:BP600)","v":{"$error":"#N/A"}},{"$f":"SUM($BO664:BP664)","v":{"$error":"#N/A"}},{"$f":"SUM($BO728:BP728)","v":{"$error":"#N/A"}},{"$f":"SUM($BO792:BP792)","v":{"$error":"#N/A"}},{"$f":"SUM($BO856:BP856)","v":{"$error":"#N/A"}}]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A18,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A18,2)*AnnualFactor","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData20NB,A18,3),0)*AnnualFactor","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData20B,A18,3),0)*AnnualFactor","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)<>Hwy,INDEX(ModelData20NB,A18,4),0)*AnnualFactor","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)<>Hwy,INDEX(ModelData20B,A18,4),0)*AnnualFactor","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)<>Hwy,INDEX(ModelData20NB,A18,5),0)*AnnualFactor","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)<>Hwy,INDEX(ModelData20B,A18,5),0)*AnnualFactor","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C25/E25,1)),MAX(5,ROUND(G25/I25,1))),55)","v":55},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D25/F25,1)),MAX(5,ROUND(H25/J25,1))),55)","v":55},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData20NB,A18,9),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,INDEX(ModelData20B,A18,9),0)","v":0},{"$f":"IF(OR(INDEX(ModelData20NB,A18,8)=0,INDEX(HwyTransitModelGroup,A18,1)<>Hwy),0,INDEX(ModelData20NB,A18,1)*AnnualFactor/INDEX(ModelData20NB,A18,8))","v":0},{"$f":"IF(OR(INDEX(ModelData20B,A18,8)=0,INDEX(HwyTransitModelGroup,A18,1)<>Hwy),0,INDEX(ModelData20B,A18,1)*AnnualFactor/INDEX(ModelData20B,A18,8))","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C25*(1-M25)*0.00000110231131*(VLOOKUP(K25,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K25,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B25-YearCurrent)+VLOOKUP(K25,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K25,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K25,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K25,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C25*M25*0.00000110231131*(VLOOKUP(K25,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K25,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B25-YearCurrent)+VLOOKUP(K25,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K25,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K25,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K25,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D25*(1-N25)*0.00000110231131*(VLOOKUP(L25,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L25,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B25-YearCurrent)+VLOOKUP(L25,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L25,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L25,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L25,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D25*N25*0.00000110231131*(VLOOKUP(L25,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L25,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B25-YearCurrent)+VLOOKUP(L25,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L25,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L25,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L25,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O25*(1-M25)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B25-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O25*M25*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B25-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P25*(1-N25)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B25-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P25*N25*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B25-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C25*0.00000110231131*(VLOOKUP(K25,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K25,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B25-YearCurrent)+VLOOKUP(K25,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K25,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K25,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K25,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D25*0.00000110231131*(VLOOKUP(L25,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L25,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B25-YearCurrent)+VLOOKUP(L25,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L25,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L25,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L25,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C25*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B25-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D25*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B25-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C25*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B25-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D25*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B25-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"(Q25+S25+U25+W25+Y25)-(R25+T25+V25+X25+Z25)","v":0},{"$f":"AA25/(1+DiscRate)^(B25-YearCurrent)","v":0},null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C25*(1-M25)*VLOOKUP(K25,EmAuto20,2)-D25*(1-N25)*VLOOKUP(L25,EmAuto20,2)+(O25*(1-M25)-P25*(1-N25))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C25*M25*VLOOKUP(K25,EmTruck20,2)-D25*N25*VLOOKUP(L25,EmTruck20,2)+(O25*M25-P25*N25)*VLOOKUP(0,EmTruck20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C25*(1-M25)*VLOOKUP(K25,EmAuto20,3)-D25*(1-N25)*VLOOKUP(L25,EmAuto20,3)+(O25*(1-M25)-P25*(1-N25))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C25*M25*VLOOKUP(K25,EmTruck20,3)-D25*N25*VLOOKUP(L25,EmTruck20,3)+(O25*M25-P25*N25)*VLOOKUP(0,EmTruck20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C25*(1-M25)*VLOOKUP(K25,EmAuto20,4)-D25*(1-N25)*VLOOKUP(L25,EmAuto20,4)+(O25*(1-M25)-P25*(1-N25))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C25*M25*VLOOKUP(K25,EmTruck20,4)-D25*N25*VLOOKUP(L25,EmTruck20,4)+(O25*M25-P25*N25)*VLOOKUP(0,EmTruck20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C25*(1-M25)*VLOOKUP(K25,EmAuto20,5)-D25*(1-N25)*VLOOKUP(L25,EmAuto20,5)+(O25*(1-M25)-P25*(1-N25))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C25*M25*VLOOKUP(K25,EmTruck20,5)-D25*N25*VLOOKUP(L25,EmTruck20,5)+(O25*M25-P25*N25)*VLOOKUP(0,EmTruck20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C25*(1-M25)*VLOOKUP(K25,EmAuto20,6)-D25*(1-N25)*VLOOKUP(L25,EmAuto20,6)+(O25*(1-M25)-P25*(1-N25))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C25*M25*VLOOKUP(K25,EmTruck20,6)-D25*N25*VLOOKUP(L25,EmTruck20,6)+(O25*M25-P25*N25)*VLOOKUP(0,EmTruck20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C25*(1-M25)*VLOOKUP(K25,EmAuto20,7)-D25*(1-N25)*VLOOKUP(L25,EmAuto20,7)+(O25*(1-M25)-P25*(1-N25))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C25*M25*VLOOKUP(K25,EmTruck20,7)-D25*N25*VLOOKUP(L25,EmTruck20,7)+(O25*M25-P25*N25)*VLOOKUP(0,EmTruck20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C25*(1-M25)*VLOOKUP(K25,EmAuto20,8)-D25*(1-N25)*VLOOKUP(L25,EmAuto20,8)+(O25*(1-M25)-P25*(1-N25))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C25*M25*VLOOKUP(K25,EmTruck20,8)-D25*N25*VLOOKUP(L25,EmTruck20,8)+(O25*M25-P25*N25)*VLOOKUP(0,EmTruck20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C25*VLOOKUP(K25,EmBus20,2)-D25*VLOOKUP(L25,EmBus20,2)+(O25-P25)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C25*VLOOKUP(K25,EmBus20,3)-D25*VLOOKUP(L25,EmBus20,3)+(O25-P25)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C25*VLOOKUP(K25,EmBus20,4)-D25*VLOOKUP(L25,EmBus20,4)+(O25-P25)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C25*VLOOKUP(K25,EmBus20,5)-D25*VLOOKUP(L25,EmBus20,5)+(O25-P25)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C25*VLOOKUP(K25,EmBus20,6)-D25*VLOOKUP(L25,EmBus20,6)+(O25-P25)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C25*VLOOKUP(K25,EmBus20,7)-D25*VLOOKUP(L25,EmBus20,7)+(O25-P25)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C25*VLOOKUP(K25,EmBus20,8)-D25*VLOOKUP(L25,EmBus20,8)+(O25-P25)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C25-D25)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C25-D25)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C25-D25)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C25-D25)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C25-D25)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C25-D25)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C25-D25)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C25-D25)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C25-D25)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C25-D25)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C25-D25)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C25-D25)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C25-D25)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C25-D25)*PARAMETERS!$CW$37),0)","v":0},{"$f":"(AD25+AK25+AR25+AY25)*VLOOKUP(ProjLoc,EmCost,2)/(1+DiscRate)^($B25-YearCurrent)","v":{"$error":"#N/A"}},{"$f":"(AE25+AL25+AS25+AZ25)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B25-YearCurrent)/(1+DiscRate)^($B25-YearCurrent)","v":{"$error":"#N/A"}},{"$f":"(AF25+AM25+AT25+BA25)*VLOOKUP(ProjLoc,EmCost,4)/(1+DiscRate)^($B25-YearCurrent)","v":{"$error":"#N/A"}},{"$f":"(AG25+AN25+AU25+BB25)*VLOOKUP(ProjLoc,EmCost,5)/(1+DiscRate)^($B25-YearCurrent)","v":{"$error":"#N/A"}},{"$f":"(AH25+AO25+AV25+BC25)*VLOOKUP(ProjLoc,EmCost,6)/(1+DiscRate)^($B25-YearCurrent)","v":{"$error":"#N/A"}},{"$f":"(AI25+AP25+AW25+BD25)*VLOOKUP(ProjLoc,EmCost,7)/(1+DiscRate)^($B25-YearCurrent)","v":{"$error":"#N/A"}},null,null,{"$f":"BN24+1","v":1},0,null,{"$f":"IF(Emissions<>\"N\",SUM($BO25:BP25),0)","v":0},null,0,null,{"$f":"SUM($BO89:BP89)","v":0},{"$f":"SUM($BO153:BP153)","v":0},{"$f":"SUM($BO217:BP217)","v":0},{"$f":"SUM($BO281:BP281)","v":0},{"$f":"SUM($BO345:BP345)","v":0},{"$f":"SUM($BO409:BP409)","v":0},{"$f":"SUM($BO473:BP473)","v":0},{"$f":"SUM($BO537:BP537)","v":{"$error":"#N/A"}},{"$f":"SUM($BO601:BP601)","v":{"$error":"#N/A"}},{"$f":"SUM($BO665:BP665)","v":{"$error":"#N/A"}},{"$f":"SUM($BO729:BP729)","v":{"$error":"#N/A"}},{"$f":"SUM($BO793:BP793)","v":{"$error":"#N/A"}},{"$f":"SUM($BO857:BP857)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN25+1","v":2},0,null,{"$f":"IF(Emissions<>\"N\",SUM($BO26:BP26),0)","v":0},null,0,null,{"$f":"SUM($BO90:BP90)","v":0},{"$f":"SUM($BO154:BP154)","v":0},{"$f":"SUM($BO218:BP218)","v":0},{"$f":"SUM($BO282:BP282)","v":0},{"$f":"SUM($BO346:BP346)","v":0},{"$f":"SUM($BO410:BP410)","v":0},{"$f":"SUM($BO474:BP474)","v":0},{"$f":"SUM($BO538:BP538)","v":{"$error":"#N/A"}},{"$f":"SUM($BO602:BP602)","v":{"$error":"#N/A"}},{"$f":"SUM($BO666:BP666)","v":{"$error":"#N/A"}},{"$f":"SUM($BO730:BP730)","v":{"$error":"#N/A"}},{"$f":"SUM($BO794:BP794)","v":{"$error":"#N/A"}},{"$f":"SUM($BO858:BP858)","v":{"$error":"#N/A"}}]
[null,{"$f":"YearOpen","v":0},{"$f":"MAX(TREND(C24:C25,B24:B25,B27),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B27),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B27),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B27),0)","v":0},{"$f":"MAX(TREND(G24:G25,B24:B25,B27),0)","v":0},{"$f":"MAX(TREND(H24:H25,B24:B25,B27),0)","v":0},{"$f":"MAX(TREND(I24:I25,B24:B25,B27),0)","v":0},{"$f":"MAX(TREND(J24:J25,B24:B25,B27),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C27/E27,1)),MAX(5,ROUND(G27/I27,1))),55)","v":55},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D27/F27,1)),MAX(5,ROUND(H27/J27,1))),55)","v":55},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B27),0),1)","v":0},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B27),0),1)","v":0},{"$f":"MAX(TREND(O24:O25,B24:B25,B27),0)","v":0},{"$f":"MAX(TREND(P24:P25,B24:B25,B27),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C27*(1-M27)*0.00000110231131*(VLOOKUP(K27,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K27,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B27-YearCurrent)+VLOOKUP(K27,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K27,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K27,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K27,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C27*M27*0.00000110231131*(VLOOKUP(K27,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K27,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B27-YearCurrent)+VLOOKUP(K27,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K27,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K27,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K27,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D27*(1-N27)*0.00000110231131*(VLOOKUP(L27,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L27,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B27-YearCurrent)+VLOOKUP(L27,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L27,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L27,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L27,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D27*N27*0.00000110231131*(VLOOKUP(L27,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L27,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B27-YearCurrent)+VLOOKUP(L27,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L27,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L27,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L27,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O27*(1-M27)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B27-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+O27*M27*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B27-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P27*(1-N27)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B27-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+P27*N27*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B27-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C27*0.00000110231131*(VLOOKUP(K27,EmBus1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K27,EmBus1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B27-YearCurrent)+VLOOKUP(K27,EmBus1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K27,EmBus1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K27,EmBus1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K27,EmBus1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D27*0.00000110231131*(VLOOKUP(L27,EmBus1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L27,EmBus1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B27-YearCurrent)+VLOOKUP(L27,EmBus1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L27,EmBus1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L27,EmBus1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L27,EmBus1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C27*0.00000110231131*(PARAMETERS!$CQ$28*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$28*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B27-YearCurrent)+PARAMETERS!$CS$28*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$28*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$28*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$28*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D27*0.00000110231131*(PARAMETERS!$CQ$28*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$28*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B27-YearCurrent)+PARAMETERS!$CS$28*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$28*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$28*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$28*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C27*0.00000110231131*(PARAMETERS!$CQ$36*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$36*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B27-YearCurrent)+PARAMETERS!$CS$36*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$36*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$36*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$36*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D27*0.00000110231131*(PARAMETERS!$CQ$36*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$36*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B27-YearCurrent)+PARAMETERS!$CS$36*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$36*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$36*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$36*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"(Q27+S27+U27+W27+Y27)-(R27+T27+V27+X27+Z27)","v":0},{"$f":"AA27/(1+DiscRate)^(B27-YearCurrent)","v":0},null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C27*(1-M27)*VLOOKUP(K27,EmAuto1,2)-D27*(1-N27)*VLOOKUP(L27,EmAuto1,2)+(O27*(1-M27)-P27*(1-N27))*VLOOKUP(0,EmAuto1,2))+0.00000110231131*(C27*M27*VLOOKUP(K27,EmTruck1,2)-D27*N27*VLOOKUP(L27,EmTruck1,2)+(O27*M27-P27*N27)*VLOOKUP(0,EmTruck1,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C27*(1-M27)*VLOOKUP(K27,EmAuto1,3)-D27*(1-N27)*VLOOKUP(L27,EmAuto1,3)+(O27*(1-M27)-P27*(1-N27))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C27*M27*VLOOKUP(K27,EmTruck1,3)-D27*N27*VLOOKUP(L27,EmTruck1,3)+(O27*M27-P27*N27)*VLOOKUP(0,EmTruck1,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C27*(1-M27)*VLOOKUP(K27,EmAuto1,4)-D27*(1-N27)*VLOOKUP(L27,EmAuto1,4)+(O27*(1-M27)-P27*(1-N27))*VLOOKUP(0,EmAuto1,4))+0.00000110231131*(C27*M27*VLOOKUP(K27,EmTruck1,4)-D27*N27*VLOOKUP(L27,EmTruck1,4)+(O27*M27-P27*N27)*VLOOKUP(0,EmTruck1,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C27*(1-M27)*VLOOKUP(K27,EmAuto1,5)-D27*(1-N27)*VLOOKUP(L27,EmAuto1,5)+(O27*(1-M27)-P27*(1-N27))*VLOOKUP(0,EmAuto1,5))+0.00000110231131*(C27*M27*VLOOKUP(K27,EmTruck1,5)-D27*N27*VLOOKUP(L27,EmTruck1,5)+(O27*M27-P27*N27)*VLOOKUP(0,EmTruck1,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C27*(1-M27)*VLOOKUP(K27,EmAuto1,6)-D27*(1-N27)*VLOOKUP(L27,EmAuto1,6)+(O27*(1-M27)-P27*(1-N27))*VLOOKUP(0,EmAuto1,6))+0.00000110231131*(C27*M27*VLOOKUP(K27,EmTruck1,6)-D27*N27*VLOOKUP(L27,EmTruck1,6)+(O27*M27-P27*N27)*VLOOKUP(0,EmTruck1,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C27*(1-M27)*VLOOKUP(K27,EmAuto1,7)-D27*(1-N27)*VLOOKUP(L27,EmAuto1,7)+(O27*(1-M27)-P27*(1-N27))*VLOOKUP(0,EmAuto1,7))+0.00000110231131*(C27*M27*VLOOKUP(K27,EmTruck1,7)-D27*N27*VLOOKUP(L27,EmTruck1,7)+(O27*M27-P27*N27)*VLOOKUP(0,EmTruck1,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C27*(1-M27)*VLOOKUP(K27,EmAuto1,8)-D27*(1-N27)*VLOOKUP(L27,EmAuto1,8)+(O27*(1-M27)-P27*(1-N27))*VLOOKUP(0,EmAuto1,8))+0.00000110231131*(C27*M27*VLOOKUP(K27,EmTruck1,8)-D27*N27*VLOOKUP(L27,EmTruck1,8)+(O27*M27-P27*N27)*VLOOKUP(0,EmTruck1,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C27*VLOOKUP(K27,EmBus1,2)-D27*VLOOKUP(L27,EmBus1,2)+(O27-P27)*VLOOKUP(0,EmBus1,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C27*VLOOKUP(K27,EmBus1,3)-D27*VLOOKUP(L27,EmBus1,3)+(O27-P27)*VLOOKUP(0,EmBus1,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C27*VLOOKUP(K27,EmBus1,4)-D27*VLOOKUP(L27,EmBus1,4)+(O27-P27)*VLOOKUP(0,EmBus1,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C27*VLOOKUP(K27,EmBus1,5)-D27*VLOOKUP(L27,EmBus1,5)+(O27-P27)*VLOOKUP(0,EmBus1,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C27*VLOOKUP(K27,EmBus1,6)-D27*VLOOKUP(L27,EmBus1,6)+(O27-P27)*VLOOKUP(0,EmBus1,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C27*VLOOKUP(K27,EmBus1,7)-D27*VLOOKUP(L27,EmBus1,7)+(O27-P27)*VLOOKUP(0,EmBus1,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C27*VLOOKUP(K27,EmBus1,8)-D27*VLOOKUP(L27,EmBus1,8)+(O27-P27)*VLOOKUP(0,EmBus1,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C27-D27)*PARAMETERS!$CQ$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C27-D27)*PARAMETERS!$CR$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C27-D27)*PARAMETERS!$CS$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C27-D27)*PARAMETERS!$CT$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C27-D27)*PARAMETERS!$CU$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C27-D27)*PARAMETERS!$CV$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C27-D27)*PARAMETERS!$CW$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C27-D27)*PARAMETERS!$CQ$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C27-D27)*PARAMETERS!$CR$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C27-D27)*PARAMETERS!$CS$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C27-D27)*PARAMETERS!$CT$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C27-D27)*PARAMETERS!$CU$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C27-D27)*PARAMETERS!$CV$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C27-D27)*PARAMETERS!$CW$36),0)","v":0},{"$f":"(AD27+AK27+AR27+AY27)*VLOOKUP(ProjLoc,EmCost,2)/(1+DiscRate)^($B27-YearCurrent)","v":{"$error":"#N/A"}},{"$f":"(AE27+AL27+AS27+AZ27)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B27-YearCurrent)/(1+DiscRate)^($B27-YearCurrent)","v":{"$error":"#N/A"}},{"$f":"(AF27+AM27+AT27+BA27)*VLOOKUP(ProjLoc,EmCost,4)/(1+DiscRate)^($B27-YearCurrent)","v":{"$error":"#N/A"}},{"$f":"(AG27+AN27+AU27+BB27)*VLOOKUP(ProjLoc,EmCost,5)/(1+DiscRate)^($B27-YearCurrent)","v":{"$error":"#N/A"}},{"$f":"(AH27+AO27+AV27+BC27)*VLOOKUP(ProjLoc,EmCost,6)/(1+DiscRate)^($B27-YearCurrent)","v":{"$error":"#N/A"}},{"$f":"(AI27+AP27+AW27+BD27)*VLOOKUP(ProjLoc,EmCost,7)/(1+DiscRate)^($B27-YearCurrent)","v":{"$error":"#N/A"}},null,null,3,0,null,{"$f":"IF(Emissions<>\"N\",SUM($BO27:BP27),0)","v":0},null,0,null,{"$f":"SUM($BO91:BP91)","v":0},{"$f":"SUM($BO155:BP155)","v":0},{"$f":"SUM($BO219:BP219)","v":0},{"$f":"SUM($BO283:BP283)","v":0},{"$f":"SUM($BO347:BP347)","v":0},{"$f":"SUM($BO411:BP411)","v":0},{"$f":"SUM($BO475:BP475)","v":0},{"$f":"SUM($BO539:BP539)","v":{"$error":"#N/A"}},{"$f":"SUM($BO603:BP603)","v":{"$error":"#N/A"}},{"$f":"SUM($BO667:BP667)","v":{"$error":"#N/A"}},{"$f":"SUM($BO731:BP731)","v":{"$error":"#N/A"}},{"$f":"SUM($BO795:BP795)","v":{"$error":"#N/A"}},{"$f":"SUM($BO859:BP859)","v":{"$error":"#N/A"}}]
[null,{"$f":"B27+1","v":1},{"$f":"MAX(TREND(C24:C25,B24:B25,B28),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B28),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B28),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B28),0)","v":0},{"$f":"MAX(TREND(G24:G25,B24:B25,B28),0)","v":0},{"$f":"MAX(TREND(H24:H25,B24:B25,B28),0)","v":0},{"$f":"MAX(TREND(I24:I25,B24:B25,B28),0)","v":0},{"$f":"MAX(TREND(J24:J25,B24:B25,B28),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C28/E28,1)),MAX(5,ROUND(G28/I28,1))),55)","v":55},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D28/F28,1)),MAX(5,ROUND(H28/J28,1))),55)","v":55},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B28),0),1)","v":0},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B28),0),1)","v":0},{"$f":"MAX(TREND(O24:O25,B24:B25,B28),0)","v":0},{"$f":"MAX(TREND(P24:P25,B24:B25,B28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C28*(1-M28)*0.00000110231131*(VLOOKUP(K28,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K28,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B28-YearCurrent)+VLOOKUP(K28,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K28,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K28,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K28,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C28*M28*0.00000110231131*(VLOOKUP(K28,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K28,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B28-YearCurrent)+VLOOKUP(K28,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K28,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K28,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K28,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D28*(1-N28)*0.00000110231131*(VLOOKUP(L28,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L28,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B28-YearCurrent)+VLOOKUP(L28,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L28,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L28,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L28,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D28*N28*0.00000110231131*(VLOOKUP(L28,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L28,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B28-YearCurrent)+VLOOKUP(L28,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L28,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L28,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L28,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O28*(1-M28)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B28-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+O28*M28*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B28-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P28*(1-N28)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B28-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+P28*N28*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B28-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C28*0.00000110231131*(VLOOKUP(K28,EmBus1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K28,EmBus1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B28-YearCurrent)+VLOOKUP(K28,EmBus1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K28,EmBus1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K28,EmBus1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K28,EmBus1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D28*0.00000110231131*(VLOOKUP(L28,EmBus1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L28,EmBus1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B28-YearCurrent)+VLOOKUP(L28,EmBus1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L28,EmBus1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L28,EmBus1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L28,EmBus1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C28*0.00000110231131*(PARAMETERS!$CQ$28*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$28*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B28-YearCurrent)+PARAMETERS!$CS$28*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$28*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$28*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$28*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D28*0.00000110231131*(PARAMETERS!$CQ$28*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$28*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B28-YearCurrent)+PARAMETERS!$CS$28*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$28*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$28*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$28*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C28*0.00000110231131*(PARAMETERS!$CQ$36*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$36*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B28-YearCurrent)+PARAMETERS!$CS$36*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$36*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$36*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$36*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D28*0.00000110231131*(PARAMETERS!$CQ$36*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$36*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B28-YearCurrent)+PARAMETERS!$CS$36*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$36*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$36*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$36*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},0,0,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C28*(1-M28)*VLOOKUP(K28,EmAuto1,2)-D28*(1-N28)*VLOOKUP(L28,EmAuto1,2)+(O28*(1-M28)-P28*(1-N28))*VLOOKUP(0,EmAuto1,2))+0.00000110231131*(C28*M28*VLOOKUP(K28,EmTruck1,2)-D28*N28*VLOOKUP(L28,EmTruck1,2)+(O28*M28-P28*N28)*VLOOKUP(0,EmTruck1,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C28*(1-M28)*VLOOKUP(K28,EmAuto1,3)-D28*(1-N28)*VLOOKUP(L28,EmAuto1,3)+(O28*(1-M28)-P28*(1-N28))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C28*M28*VLOOKUP(K28,EmTruck1,3)-D28*N28*VLOOKUP(L28,EmTruck1,3)+(O28*M28-P28*N28)*VLOOKUP(0,EmTruck1,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C28*(1-M28)*VLOOKUP(K28,EmAuto1,4)-D28*(1-N28)*VLOOKUP(L28,EmAuto1,4)+(O28*(1-M28)-P28*(1-N28))*VLOOKUP(0,EmAuto1,4))+0.00000110231131*(C28*M28*VLOOKUP(K28,EmTruck1,4)-D28*N28*VLOOKUP(L28,EmTruck1,4)+(O28*M28-P28*N28)*VLOOKUP(0,EmTruck1,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C28*(1-M28)*VLOOKUP(K28,EmAuto1,5)-D28*(1-N28)*VLOOKUP(L28,EmAuto1,5)+(O28*(1-M28)-P28*(1-N28))*VLOOKUP(0,EmAuto1,5))+0.00000110231131*(C28*M28*VLOOKUP(K28,EmTruck1,5)-D28*N28*VLOOKUP(L28,EmTruck1,5)+(O28*M28-P28*N28)*VLOOKUP(0,EmTruck1,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C28*(1-M28)*VLOOKUP(K28,EmAuto1,6)-D28*(1-N28)*VLOOKUP(L28,EmAuto1,6)+(O28*(1-M28)-P28*(1-N28))*VLOOKUP(0,EmAuto1,6))+0.00000110231131*(C28*M28*VLOOKUP(K28,EmTruck1,6)-D28*N28*VLOOKUP(L28,EmTruck1,6)+(O28*M28-P28*N28)*VLOOKUP(0,EmTruck1,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C28*(1-M28)*VLOOKUP(K28,EmAuto1,7)-D28*(1-N28)*VLOOKUP(L28,EmAuto1,7)+(O28*(1-M28)-P28*(1-N28))*VLOOKUP(0,EmAuto1,7))+0.00000110231131*(C28*M28*VLOOKUP(K28,EmTruck1,7)-D28*N28*VLOOKUP(L28,EmTruck1,7)+(O28*M28-P28*N28)*VLOOKUP(0,EmTruck1,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C28*(1-M28)*VLOOKUP(K28,EmAuto1,8)-D28*(1-N28)*VLOOKUP(L28,EmAuto1,8)+(O28*(1-M28)-P28*(1-N28))*VLOOKUP(0,EmAuto1,8))+0.00000110231131*(C28*M28*VLOOKUP(K28,EmTruck1,8)-D28*N28*VLOOKUP(L28,EmTruck1,8)+(O28*M28-P28*N28)*VLOOKUP(0,EmTruck1,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C28*VLOOKUP(K28,EmBus1,2)-D28*VLOOKUP(L28,EmBus1,2)+(O28-P28)*VLOOKUP(0,EmBus1,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C28*VLOOKUP(K28,EmBus1,3)-D28*VLOOKUP(L28,EmBus1,3)+(O28-P28)*VLOOKUP(0,EmBus1,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C28*VLOOKUP(K28,EmBus1,4)-D28*VLOOKUP(L28,EmBus1,4)+(O28-P28)*VLOOKUP(0,EmBus1,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C28*VLOOKUP(K28,EmBus1,5)-D28*VLOOKUP(L28,EmBus1,5)+(O28-P28)*VLOOKUP(0,EmBus1,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C28*VLOOKUP(K28,EmBus1,6)-D28*VLOOKUP(L28,EmBus1,6)+(O28-P28)*VLOOKUP(0,EmBus1,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C28*VLOOKUP(K28,EmBus1,7)-D28*VLOOKUP(L28,EmBus1,7)+(O28-P28)*VLOOKUP(0,EmBus1,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C28*VLOOKUP(K28,EmBus1,8)-D28*VLOOKUP(L28,EmBus1,8)+(O28-P28)*VLOOKUP(0,EmBus1,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C28-D28)*PARAMETERS!$CQ$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C28-D28)*PARAMETERS!$CR$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C28-D28)*PARAMETERS!$CS$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C28-D28)*PARAMETERS!$CT$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C28-D28)*PARAMETERS!$CU$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C28-D28)*PARAMETERS!$CV$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C28-D28)*PARAMETERS!$CW$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C28-D28)*PARAMETERS!$CQ$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C28-D28)*PARAMETERS!$CR$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C28-D28)*PARAMETERS!$CS$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C28-D28)*PARAMETERS!$CT$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C28-D28)*PARAMETERS!$CU$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C28-D28)*PARAMETERS!$CV$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C28-D28)*PARAMETERS!$CW$36),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,4,0,null,{"$f":"IF(Emissions<>\"N\",SUM($BO28:BP28),0)","v":0},null,0,null,{"$f":"SUM($BO92:BP92)","v":0},{"$f":"SUM($BO156:BP156)","v":0},{"$f":"SUM($BO220:BP220)","v":0},{"$f":"SUM($BO284:BP284)","v":0},{"$f":"SUM($BO348:BP348)","v":0},{"$f":"SUM($BO412:BP412)","v":0},{"$f":"SUM($BO476:BP476)","v":0},{"$f":"SUM($BO540:BP540)","v":{"$error":"#N/A"}},{"$f":"SUM($BO604:BP604)","v":{"$error":"#N/A"}},{"$f":"SUM($BO668:BP668)","v":{"$error":"#N/A"}},{"$f":"SUM($BO732:BP732)","v":{"$error":"#N/A"}},{"$f":"SUM($BO796:BP796)","v":{"$error":"#N/A"}},{"$f":"SUM($BO860:BP860)","v":{"$error":"#N/A"}}]
[null,{"$f":"B28+1","v":2},{"$f":"MAX(TREND(C24:C25,B24:B25,B29),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B29),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B29),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B29),0)","v":0},{"$f":"MAX(TREND(G24:G25,B24:B25,B29),0)","v":0},{"$f":"MAX(TREND(H24:H25,B24:B25,B29),0)","v":0},{"$f":"MAX(TREND(I24:I25,B24:B25,B29),0)","v":0},{"$f":"MAX(TREND(J24:J25,B24:B25,B29),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C29/E29,1)),MAX(5,ROUND(G29/I29,1))),55)","v":55},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D29/F29,1)),MAX(5,ROUND(H29/J29,1))),55)","v":55},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B29),0),1)","v":0},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B29),0),1)","v":0},{"$f":"MAX(TREND(O24:O25,B24:B25,B29),0)","v":0},{"$f":"MAX(TREND(P24:P25,B24:B25,B29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C29*(1-M29)*0.00000110231131*(VLOOKUP(K29,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K29,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B29-YearCurrent)+VLOOKUP(K29,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K29,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K29,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K29,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C29*M29*0.00000110231131*(VLOOKUP(K29,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K29,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B29-YearCurrent)+VLOOKUP(K29,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K29,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K29,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K29,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D29*(1-N29)*0.00000110231131*(VLOOKUP(L29,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L29,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B29-YearCurrent)+VLOOKUP(L29,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L29,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L29,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L29,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D29*N29*0.00000110231131*(VLOOKUP(L29,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L29,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B29-YearCurrent)+VLOOKUP(L29,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L29,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L29,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L29,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O29*(1-M29)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B29-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+O29*M29*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B29-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P29*(1-N29)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B29-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+P29*N29*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B29-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C29*0.00000110231131*(VLOOKUP(K29,EmBus1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K29,EmBus1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B29-YearCurrent)+VLOOKUP(K29,EmBus1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K29,EmBus1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K29,EmBus1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K29,EmBus1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D29*0.00000110231131*(VLOOKUP(L29,EmBus1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L29,EmBus1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B29-YearCurrent)+VLOOKUP(L29,EmBus1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L29,EmBus1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L29,EmBus1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L29,EmBus1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C29*0.00000110231131*(PARAMETERS!$CQ$28*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$28*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B29-YearCurrent)+PARAMETERS!$CS$28*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$28*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$28*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$28*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D29*0.00000110231131*(PARAMETERS!$CQ$28*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$28*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B29-YearCurrent)+PARAMETERS!$CS$28*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$28*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$28*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$28*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C29*0.00000110231131*(PARAMETERS!$CQ$36*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$36*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B29-YearCurrent)+PARAMETERS!$CS$36*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$36*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$36*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$36*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D29*0.00000110231131*(PARAMETERS!$CQ$36*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$36*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B29-YearCurrent)+PARAMETERS!$CS$36*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$36*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$36*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$36*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},0,0,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C29*(1-M29)*VLOOKUP(K29,EmAuto1,2)-D29*(1-N29)*VLOOKUP(L29,EmAuto1,2)+(O29*(1-M29)-P29*(1-N29))*VLOOKUP(0,EmAuto1,2))+0.00000110231131*(C29*M29*VLOOKUP(K29,EmTruck1,2)-D29*N29*VLOOKUP(L29,EmTruck1,2)+(O29*M29-P29*N29)*VLOOKUP(0,EmTruck1,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C29*(1-M29)*VLOOKUP(K29,EmAuto1,3)-D29*(1-N29)*VLOOKUP(L29,EmAuto1,3)+(O29*(1-M29)-P29*(1-N29))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C29*M29*VLOOKUP(K29,EmTruck1,3)-D29*N29*VLOOKUP(L29,EmTruck1,3)+(O29*M29-P29*N29)*VLOOKUP(0,EmTruck1,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C29*(1-M29)*VLOOKUP(K29,EmAuto1,4)-D29*(1-N29)*VLOOKUP(L29,EmAuto1,4)+(O29*(1-M29)-P29*(1-N29))*VLOOKUP(0,EmAuto1,4))+0.00000110231131*(C29*M29*VLOOKUP(K29,EmTruck1,4)-D29*N29*VLOOKUP(L29,EmTruck1,4)+(O29*M29-P29*N29)*VLOOKUP(0,EmTruck1,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C29*(1-M29)*VLOOKUP(K29,EmAuto1,5)-D29*(1-N29)*VLOOKUP(L29,EmAuto1,5)+(O29*(1-M29)-P29*(1-N29))*VLOOKUP(0,EmAuto1,5))+0.00000110231131*(C29*M29*VLOOKUP(K29,EmTruck1,5)-D29*N29*VLOOKUP(L29,EmTruck1,5)+(O29*M29-P29*N29)*VLOOKUP(0,EmTruck1,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C29*(1-M29)*VLOOKUP(K29,EmAuto1,6)-D29*(1-N29)*VLOOKUP(L29,EmAuto1,6)+(O29*(1-M29)-P29*(1-N29))*VLOOKUP(0,EmAuto1,6))+0.00000110231131*(C29*M29*VLOOKUP(K29,EmTruck1,6)-D29*N29*VLOOKUP(L29,EmTruck1,6)+(O29*M29-P29*N29)*VLOOKUP(0,EmTruck1,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C29*(1-M29)*VLOOKUP(K29,EmAuto1,7)-D29*(1-N29)*VLOOKUP(L29,EmAuto1,7)+(O29*(1-M29)-P29*(1-N29))*VLOOKUP(0,EmAuto1,7))+0.00000110231131*(C29*M29*VLOOKUP(K29,EmTruck1,7)-D29*N29*VLOOKUP(L29,EmTruck1,7)+(O29*M29-P29*N29)*VLOOKUP(0,EmTruck1,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C29*(1-M29)*VLOOKUP(K29,EmAuto1,8)-D29*(1-N29)*VLOOKUP(L29,EmAuto1,8)+(O29*(1-M29)-P29*(1-N29))*VLOOKUP(0,EmAuto1,8))+0.00000110231131*(C29*M29*VLOOKUP(K29,EmTruck1,8)-D29*N29*VLOOKUP(L29,EmTruck1,8)+(O29*M29-P29*N29)*VLOOKUP(0,EmTruck1,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C29*VLOOKUP(K29,EmBus1,2)-D29*VLOOKUP(L29,EmBus1,2)+(O29-P29)*VLOOKUP(0,EmBus1,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C29*VLOOKUP(K29,EmBus1,3)-D29*VLOOKUP(L29,EmBus1,3)+(O29-P29)*VLOOKUP(0,EmBus1,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C29*VLOOKUP(K29,EmBus1,4)-D29*VLOOKUP(L29,EmBus1,4)+(O29-P29)*VLOOKUP(0,EmBus1,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C29*VLOOKUP(K29,EmBus1,5)-D29*VLOOKUP(L29,EmBus1,5)+(O29-P29)*VLOOKUP(0,EmBus1,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C29*VLOOKUP(K29,EmBus1,6)-D29*VLOOKUP(L29,EmBus1,6)+(O29-P29)*VLOOKUP(0,EmBus1,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C29*VLOOKUP(K29,EmBus1,7)-D29*VLOOKUP(L29,EmBus1,7)+(O29-P29)*VLOOKUP(0,EmBus1,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C29*VLOOKUP(K29,EmBus1,8)-D29*VLOOKUP(L29,EmBus1,8)+(O29-P29)*VLOOKUP(0,EmBus1,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C29-D29)*PARAMETERS!$CQ$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C29-D29)*PARAMETERS!$CR$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C29-D29)*PARAMETERS!$CS$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C29-D29)*PARAMETERS!$CT$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C29-D29)*PARAMETERS!$CU$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C29-D29)*PARAMETERS!$CV$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C29-D29)*PARAMETERS!$CW$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C29-D29)*PARAMETERS!$CQ$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C29-D29)*PARAMETERS!$CR$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C29-D29)*PARAMETERS!$CS$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C29-D29)*PARAMETERS!$CT$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C29-D29)*PARAMETERS!$CU$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C29-D29)*PARAMETERS!$CV$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C29-D29)*PARAMETERS!$CW$36),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,5,0,null,{"$f":"IF(Emissions<>\"N\",SUM($BO29:BP29),0)","v":0},null,0,null,{"$f":"SUM($BO93:BP93)","v":0},{"$f":"SUM($BO157:BP157)","v":0},{"$f":"SUM($BO221:BP221)","v":0},{"$f":"SUM($BO285:BP285)","v":0},{"$f":"SUM($BO349:BP349)","v":0},{"$f":"SUM($BO413:BP413)","v":0},{"$f":"SUM($BO477:BP477)","v":0},{"$f":"SUM($BO541:BP541)","v":{"$error":"#N/A"}},{"$f":"SUM($BO605:BP605)","v":{"$error":"#N/A"}},{"$f":"SUM($BO669:BP669)","v":{"$error":"#N/A"}},{"$f":"SUM($BO733:BP733)","v":{"$error":"#N/A"}},{"$f":"SUM($BO797:BP797)","v":{"$error":"#N/A"}},{"$f":"SUM($BO861:BP861)","v":{"$error":"#N/A"}}]
[null,3,{"$f":"MAX(TREND(C24:C25,B24:B25,B30),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B30),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B30),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B30),0)","v":0},{"$f":"MAX(TREND(G24:G25,B24:B25,B30),0)","v":0},{"$f":"MAX(TREND(H24:H25,B24:B25,B30),0)","v":0},{"$f":"MAX(TREND(I24:I25,B24:B25,B30),0)","v":0},{"$f":"MAX(TREND(J24:J25,B24:B25,B30),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C30/E30,1)),MAX(5,ROUND(G30/I30,1))),55)","v":55},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D30/F30,1)),MAX(5,ROUND(H30/J30,1))),55)","v":55},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B30),0),1)","v":0},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B30),0),1)","v":0},{"$f":"MAX(TREND(O24:O25,B24:B25,B30),0)","v":0},{"$f":"MAX(TREND(P24:P25,B24:B25,B30),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C30*(1-M30)*0.00000110231131*(VLOOKUP(K30,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K30,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B30-YearCurrent)+VLOOKUP(K30,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K30,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K30,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K30,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C30*M30*0.00000110231131*(VLOOKUP(K30,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K30,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B30-YearCurrent)+VLOOKUP(K30,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K30,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K30,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K30,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D30*(1-N30)*0.00000110231131*(VLOOKUP(L30,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L30,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B30-YearCurrent)+VLOOKUP(L30,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L30,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L30,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L30,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D30*N30*0.00000110231131*(VLOOKUP(L30,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L30,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B30-YearCurrent)+VLOOKUP(L30,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L30,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L30,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L30,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O30*(1-M30)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B30-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+O30*M30*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B30-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P30*(1-N30)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B30-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+P30*N30*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B30-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C30*0.00000110231131*(VLOOKUP(K30,EmBus1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K30,EmBus1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B30-YearCurrent)+VLOOKUP(K30,EmBus1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K30,EmBus1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K30,EmBus1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K30,EmBus1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D30*0.00000110231131*(VLOOKUP(L30,EmBus1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L30,EmBus1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B30-YearCurrent)+VLOOKUP(L30,EmBus1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L30,EmBus1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L30,EmBus1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L30,EmBus1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C30*0.00000110231131*(PARAMETERS!$CQ$28*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$28*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B30-YearCurrent)+PARAMETERS!$CS$28*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$28*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$28*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$28*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D30*0.00000110231131*(PARAMETERS!$CQ$28*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$28*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B30-YearCurrent)+PARAMETERS!$CS$28*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$28*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$28*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$28*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C30*0.00000110231131*(PARAMETERS!$CQ$36*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$36*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B30-YearCurrent)+PARAMETERS!$CS$36*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$36*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$36*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$36*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D30*0.00000110231131*(PARAMETERS!$CQ$36*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$36*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B30-YearCurrent)+PARAMETERS!$CS$36*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$36*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$36*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$36*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},0,0,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C30*(1-M30)*VLOOKUP(K30,EmAuto1,2)-D30*(1-N30)*VLOOKUP(L30,EmAuto1,2)+(O30*(1-M30)-P30*(1-N30))*VLOOKUP(0,EmAuto1,2))+0.00000110231131*(C30*M30*VLOOKUP(K30,EmTruck1,2)-D30*N30*VLOOKUP(L30,EmTruck1,2)+(O30*M30-P30*N30)*VLOOKUP(0,EmTruck1,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C30*(1-M30)*VLOOKUP(K30,EmAuto1,3)-D30*(1-N30)*VLOOKUP(L30,EmAuto1,3)+(O30*(1-M30)-P30*(1-N30))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C30*M30*VLOOKUP(K30,EmTruck1,3)-D30*N30*VLOOKUP(L30,EmTruck1,3)+(O30*M30-P30*N30)*VLOOKUP(0,EmTruck1,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C30*(1-M30)*VLOOKUP(K30,EmAuto1,4)-D30*(1-N30)*VLOOKUP(L30,EmAuto1,4)+(O30*(1-M30)-P30*(1-N30))*VLOOKUP(0,EmAuto1,4))+0.00000110231131*(C30*M30*VLOOKUP(K30,EmTruck1,4)-D30*N30*VLOOKUP(L30,EmTruck1,4)+(O30*M30-P30*N30)*VLOOKUP(0,EmTruck1,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C30*(1-M30)*VLOOKUP(K30,EmAuto1,5)-D30*(1-N30)*VLOOKUP(L30,EmAuto1,5)+(O30*(1-M30)-P30*(1-N30))*VLOOKUP(0,EmAuto1,5))+0.00000110231131*(C30*M30*VLOOKUP(K30,EmTruck1,5)-D30*N30*VLOOKUP(L30,EmTruck1,5)+(O30*M30-P30*N30)*VLOOKUP(0,EmTruck1,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C30*(1-M30)*VLOOKUP(K30,EmAuto1,6)-D30*(1-N30)*VLOOKUP(L30,EmAuto1,6)+(O30*(1-M30)-P30*(1-N30))*VLOOKUP(0,EmAuto1,6))+0.00000110231131*(C30*M30*VLOOKUP(K30,EmTruck1,6)-D30*N30*VLOOKUP(L30,EmTruck1,6)+(O30*M30-P30*N30)*VLOOKUP(0,EmTruck1,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C30*(1-M30)*VLOOKUP(K30,EmAuto1,7)-D30*(1-N30)*VLOOKUP(L30,EmAuto1,7)+(O30*(1-M30)-P30*(1-N30))*VLOOKUP(0,EmAuto1,7))+0.00000110231131*(C30*M30*VLOOKUP(K30,EmTruck1,7)-D30*N30*VLOOKUP(L30,EmTruck1,7)+(O30*M30-P30*N30)*VLOOKUP(0,EmTruck1,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C30*(1-M30)*VLOOKUP(K30,EmAuto1,8)-D30*(1-N30)*VLOOKUP(L30,EmAuto1,8)+(O30*(1-M30)-P30*(1-N30))*VLOOKUP(0,EmAuto1,8))+0.00000110231131*(C30*M30*VLOOKUP(K30,EmTruck1,8)-D30*N30*VLOOKUP(L30,EmTruck1,8)+(O30*M30-P30*N30)*VLOOKUP(0,EmTruck1,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C30*VLOOKUP(K30,EmBus1,2)-D30*VLOOKUP(L30,EmBus1,2)+(O30-P30)*VLOOKUP(0,EmBus1,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C30*VLOOKUP(K30,EmBus1,3)-D30*VLOOKUP(L30,EmBus1,3)+(O30-P30)*VLOOKUP(0,EmBus1,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C30*VLOOKUP(K30,EmBus1,4)-D30*VLOOKUP(L30,EmBus1,4)+(O30-P30)*VLOOKUP(0,EmBus1,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C30*VLOOKUP(K30,EmBus1,5)-D30*VLOOKUP(L30,EmBus1,5)+(O30-P30)*VLOOKUP(0,EmBus1,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C30*VLOOKUP(K30,EmBus1,6)-D30*VLOOKUP(L30,EmBus1,6)+(O30-P30)*VLOOKUP(0,EmBus1,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C30*VLOOKUP(K30,EmBus1,7)-D30*VLOOKUP(L30,EmBus1,7)+(O30-P30)*VLOOKUP(0,EmBus1,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C30*VLOOKUP(K30,EmBus1,8)-D30*VLOOKUP(L30,EmBus1,8)+(O30-P30)*VLOOKUP(0,EmBus1,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C30-D30)*PARAMETERS!$CQ$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C30-D30)*PARAMETERS!$CR$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C30-D30)*PARAMETERS!$CS$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C30-D30)*PARAMETERS!$CT$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C30-D30)*PARAMETERS!$CU$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C30-D30)*PARAMETERS!$CV$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C30-D30)*PARAMETERS!$CW$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C30-D30)*PARAMETERS!$CQ$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C30-D30)*PARAMETERS!$CR$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C30-D30)*PARAMETERS!$CS$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C30-D30)*PARAMETERS!$CT$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C30-D30)*PARAMETERS!$CU$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C30-D30)*PARAMETERS!$CV$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C30-D30)*PARAMETERS!$CW$36),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,6,0,null,{"$f":"IF(Emissions<>\"N\",SUM($BO30:BP30),0)","v":0},null,0,null,{"$f":"SUM($BO94:BP94)","v":0},{"$f":"SUM($BO158:BP158)","v":0},{"$f":"SUM($BO222:BP222)","v":0},{"$f":"SUM($BO286:BP286)","v":0},{"$f":"SUM($BO350:BP350)","v":0},{"$f":"SUM($BO414:BP414)","v":0},{"$f":"SUM($BO478:BP478)","v":0},{"$f":"SUM($BO542:BP542)","v":{"$error":"#N/A"}},{"$f":"SUM($BO606:BP606)","v":{"$error":"#N/A"}},{"$f":"SUM($BO670:BP670)","v":{"$error":"#N/A"}},{"$f":"SUM($BO734:BP734)","v":{"$error":"#N/A"}},{"$f":"SUM($BO798:BP798)","v":{"$error":"#N/A"}},{"$f":"SUM($BO862:BP862)","v":{"$error":"#N/A"}}]
[null,4,{"$f":"MAX(TREND(C24:C25,B24:B25,B31),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B31),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B31),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B31),0)","v":0},{"$f":"MAX(TREND(G24:G25,B24:B25,B31),0)","v":0},{"$f":"MAX(TREND(H24:H25,B24:B25,B31),0)","v":0},{"$f":"MAX(TREND(I24:I25,B24:B25,B31),0)","v":0},{"$f":"MAX(TREND(J24:J25,B24:B25,B31),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C31/E31,1)),MAX(5,ROUND(G31/I31,1))),55)","v":55},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D31/F31,1)),MAX(5,ROUND(H31/J31,1))),55)","v":55},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B31),0),1)","v":0},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B31),0),1)","v":0},{"$f":"MAX(TREND(O24:O25,B24:B25,B31),0)","v":0},{"$f":"MAX(TREND(P24:P25,B24:B25,B31),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C31*(1-M31)*0.00000110231131*(VLOOKUP(K31,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K31,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B31-YearCurrent)+VLOOKUP(K31,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K31,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K31,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K31,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C31*M31*0.00000110231131*(VLOOKUP(K31,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K31,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B31-YearCurrent)+VLOOKUP(K31,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K31,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K31,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K31,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D31*(1-N31)*0.00000110231131*(VLOOKUP(L31,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L31,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B31-YearCurrent)+VLOOKUP(L31,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L31,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L31,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L31,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D31*N31*0.00000110231131*(VLOOKUP(L31,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L31,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B31-YearCurrent)+VLOOKUP(L31,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L31,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L31,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L31,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O31*(1-M31)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B31-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+O31*M31*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B31-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P31*(1-N31)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B31-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+P31*N31*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B31-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C31*0.00000110231131*(VLOOKUP(K31,EmBus1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K31,EmBus1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B31-YearCurrent)+VLOOKUP(K31,EmBus1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K31,EmBus1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K31,EmBus1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K31,EmBus1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D31*0.00000110231131*(VLOOKUP(L31,EmBus1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L31,EmBus1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B31-YearCurrent)+VLOOKUP(L31,EmBus1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L31,EmBus1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L31,EmBus1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L31,EmBus1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C31*0.00000110231131*(PARAMETERS!$CQ$28*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$28*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B31-YearCurrent)+PARAMETERS!$CS$28*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$28*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$28*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$28*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D31*0.00000110231131*(PARAMETERS!$CQ$28*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$28*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B31-YearCurrent)+PARAMETERS!$CS$28*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$28*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$28*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$28*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C31*0.00000110231131*(PARAMETERS!$CQ$36*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$36*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B31-YearCurrent)+PARAMETERS!$CS$36*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$36*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$36*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$36*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D31*0.00000110231131*(PARAMETERS!$CQ$36*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$36*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B31-YearCurrent)+PARAMETERS!$CS$36*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$36*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$36*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$36*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},0,0,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C31*(1-M31)*VLOOKUP(K31,EmAuto1,2)-D31*(1-N31)*VLOOKUP(L31,EmAuto1,2)+(O31*(1-M31)-P31*(1-N31))*VLOOKUP(0,EmAuto1,2))+0.00000110231131*(C31*M31*VLOOKUP(K31,EmTruck1,2)-D31*N31*VLOOKUP(L31,EmTruck1,2)+(O31*M31-P31*N31)*VLOOKUP(0,EmTruck1,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C31*(1-M31)*VLOOKUP(K31,EmAuto1,3)-D31*(1-N31)*VLOOKUP(L31,EmAuto1,3)+(O31*(1-M31)-P31*(1-N31))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C31*M31*VLOOKUP(K31,EmTruck1,3)-D31*N31*VLOOKUP(L31,EmTruck1,3)+(O31*M31-P31*N31)*VLOOKUP(0,EmTruck1,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C31*(1-M31)*VLOOKUP(K31,EmAuto1,4)-D31*(1-N31)*VLOOKUP(L31,EmAuto1,4)+(O31*(1-M31)-P31*(1-N31))*VLOOKUP(0,EmAuto1,4))+0.00000110231131*(C31*M31*VLOOKUP(K31,EmTruck1,4)-D31*N31*VLOOKUP(L31,EmTruck1,4)+(O31*M31-P31*N31)*VLOOKUP(0,EmTruck1,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C31*(1-M31)*VLOOKUP(K31,EmAuto1,5)-D31*(1-N31)*VLOOKUP(L31,EmAuto1,5)+(O31*(1-M31)-P31*(1-N31))*VLOOKUP(0,EmAuto1,5))+0.00000110231131*(C31*M31*VLOOKUP(K31,EmTruck1,5)-D31*N31*VLOOKUP(L31,EmTruck1,5)+(O31*M31-P31*N31)*VLOOKUP(0,EmTruck1,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C31*(1-M31)*VLOOKUP(K31,EmAuto1,6)-D31*(1-N31)*VLOOKUP(L31,EmAuto1,6)+(O31*(1-M31)-P31*(1-N31))*VLOOKUP(0,EmAuto1,6))+0.00000110231131*(C31*M31*VLOOKUP(K31,EmTruck1,6)-D31*N31*VLOOKUP(L31,EmTruck1,6)+(O31*M31-P31*N31)*VLOOKUP(0,EmTruck1,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C31*(1-M31)*VLOOKUP(K31,EmAuto1,7)-D31*(1-N31)*VLOOKUP(L31,EmAuto1,7)+(O31*(1-M31)-P31*(1-N31))*VLOOKUP(0,EmAuto1,7))+0.00000110231131*(C31*M31*VLOOKUP(K31,EmTruck1,7)-D31*N31*VLOOKUP(L31,EmTruck1,7)+(O31*M31-P31*N31)*VLOOKUP(0,EmTruck1,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C31*(1-M31)*VLOOKUP(K31,EmAuto1,8)-D31*(1-N31)*VLOOKUP(L31,EmAuto1,8)+(O31*(1-M31)-P31*(1-N31))*VLOOKUP(0,EmAuto1,8))+0.00000110231131*(C31*M31*VLOOKUP(K31,EmTruck1,8)-D31*N31*VLOOKUP(L31,EmTruck1,8)+(O31*M31-P31*N31)*VLOOKUP(0,EmTruck1,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C31*VLOOKUP(K31,EmBus1,2)-D31*VLOOKUP(L31,EmBus1,2)+(O31-P31)*VLOOKUP(0,EmBus1,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C31*VLOOKUP(K31,EmBus1,3)-D31*VLOOKUP(L31,EmBus1,3)+(O31-P31)*VLOOKUP(0,EmBus1,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C31*VLOOKUP(K31,EmBus1,4)-D31*VLOOKUP(L31,EmBus1,4)+(O31-P31)*VLOOKUP(0,EmBus1,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C31*VLOOKUP(K31,EmBus1,5)-D31*VLOOKUP(L31,EmBus1,5)+(O31-P31)*VLOOKUP(0,EmBus1,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C31*VLOOKUP(K31,EmBus1,6)-D31*VLOOKUP(L31,EmBus1,6)+(O31-P31)*VLOOKUP(0,EmBus1,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C31*VLOOKUP(K31,EmBus1,7)-D31*VLOOKUP(L31,EmBus1,7)+(O31-P31)*VLOOKUP(0,EmBus1,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C31*VLOOKUP(K31,EmBus1,8)-D31*VLOOKUP(L31,EmBus1,8)+(O31-P31)*VLOOKUP(0,EmBus1,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C31-D31)*PARAMETERS!$CQ$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C31-D31)*PARAMETERS!$CR$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C31-D31)*PARAMETERS!$CS$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C31-D31)*PARAMETERS!$CT$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C31-D31)*PARAMETERS!$CU$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C31-D31)*PARAMETERS!$CV$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C31-D31)*PARAMETERS!$CW$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C31-D31)*PARAMETERS!$CQ$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C31-D31)*PARAMETERS!$CR$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C31-D31)*PARAMETERS!$CS$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C31-D31)*PARAMETERS!$CT$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C31-D31)*PARAMETERS!$CU$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C31-D31)*PARAMETERS!$CV$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C31-D31)*PARAMETERS!$CW$36),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,7,0,null,{"$f":"IF(Emissions<>\"N\",SUM($BO31:BP31),0)","v":0},null,0,null,{"$f":"SUM($BO95:BP95)","v":0},{"$f":"SUM($BO159:BP159)","v":0},{"$f":"SUM($BO223:BP223)","v":0},{"$f":"SUM($BO287:BP287)","v":0},{"$f":"SUM($BO351:BP351)","v":0},{"$f":"SUM($BO415:BP415)","v":0},{"$f":"SUM($BO479:BP479)","v":0},{"$f":"SUM($BO543:BP543)","v":{"$error":"#N/A"}},{"$f":"SUM($BO607:BP607)","v":{"$error":"#N/A"}},{"$f":"SUM($BO671:BP671)","v":{"$error":"#N/A"}},{"$f":"SUM($BO735:BP735)","v":{"$error":"#N/A"}},{"$f":"SUM($BO799:BP799)","v":{"$error":"#N/A"}},{"$f":"SUM($BO863:BP863)","v":{"$error":"#N/A"}}]
[null,5,{"$f":"MAX(TREND(C24:C25,B24:B25,B32),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B32),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B32),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B32),0)","v":0},{"$f":"MAX(TREND(G24:G25,B24:B25,B32),0)","v":0},{"$f":"MAX(TREND(H24:H25,B24:B25,B32),0)","v":0},{"$f":"MAX(TREND(I24:I25,B24:B25,B32),0)","v":0},{"$f":"MAX(TREND(J24:J25,B24:B25,B32),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C32/E32,1)),MAX(5,ROUND(G32/I32,1))),55)","v":55},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D32/F32,1)),MAX(5,ROUND(H32/J32,1))),55)","v":55},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B32),0),1)","v":0},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B32),0),1)","v":0},{"$f":"MAX(TREND(O24:O25,B24:B25,B32),0)","v":0},{"$f":"MAX(TREND(P24:P25,B24:B25,B32),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C32*(1-M32)*0.00000110231131*(VLOOKUP(K32,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K32,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B32-YearCurrent)+VLOOKUP(K32,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K32,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K32,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K32,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C32*M32*0.00000110231131*(VLOOKUP(K32,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K32,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B32-YearCurrent)+VLOOKUP(K32,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K32,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K32,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K32,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D32*(1-N32)*0.00000110231131*(VLOOKUP(L32,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L32,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B32-YearCurrent)+VLOOKUP(L32,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L32,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L32,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L32,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D32*N32*0.00000110231131*(VLOOKUP(L32,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L32,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B32-YearCurrent)+VLOOKUP(L32,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L32,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L32,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L32,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O32*(1-M32)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B32-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+O32*M32*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B32-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P32*(1-N32)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B32-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+P32*N32*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B32-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C32*0.00000110231131*(VLOOKUP(K32,EmBus1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K32,EmBus1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B32-YearCurrent)+VLOOKUP(K32,EmBus1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K32,EmBus1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K32,EmBus1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K32,EmBus1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D32*0.00000110231131*(VLOOKUP(L32,EmBus1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L32,EmBus1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B32-YearCurrent)+VLOOKUP(L32,EmBus1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L32,EmBus1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L32,EmBus1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L32,EmBus1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C32*0.00000110231131*(PARAMETERS!$CQ$28*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$28*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B32-YearCurrent)+PARAMETERS!$CS$28*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$28*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$28*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$28*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D32*0.00000110231131*(PARAMETERS!$CQ$28*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$28*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B32-YearCurrent)+PARAMETERS!$CS$28*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$28*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$28*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$28*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C32*0.00000110231131*(PARAMETERS!$CQ$36*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$36*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B32-YearCurrent)+PARAMETERS!$CS$36*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$36*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$36*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$36*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D32*0.00000110231131*(PARAMETERS!$CQ$36*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$36*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B32-YearCurrent)+PARAMETERS!$CS$36*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$36*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$36*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$36*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},0,0,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C32*(1-M32)*VLOOKUP(K32,EmAuto1,2)-D32*(1-N32)*VLOOKUP(L32,EmAuto1,2)+(O32*(1-M32)-P32*(1-N32))*VLOOKUP(0,EmAuto1,2))+0.00000110231131*(C32*M32*VLOOKUP(K32,EmTruck1,2)-D32*N32*VLOOKUP(L32,EmTruck1,2)+(O32*M32-P32*N32)*VLOOKUP(0,EmTruck1,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C32*(1-M32)*VLOOKUP(K32,EmAuto1,3)-D32*(1-N32)*VLOOKUP(L32,EmAuto1,3)+(O32*(1-M32)-P32*(1-N32))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C32*M32*VLOOKUP(K32,EmTruck1,3)-D32*N32*VLOOKUP(L32,EmTruck1,3)+(O32*M32-P32*N32)*VLOOKUP(0,EmTruck1,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C32*(1-M32)*VLOOKUP(K32,EmAuto1,4)-D32*(1-N32)*VLOOKUP(L32,EmAuto1,4)+(O32*(1-M32)-P32*(1-N32))*VLOOKUP(0,EmAuto1,4))+0.00000110231131*(C32*M32*VLOOKUP(K32,EmTruck1,4)-D32*N32*VLOOKUP(L32,EmTruck1,4)+(O32*M32-P32*N32)*VLOOKUP(0,EmTruck1,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C32*(1-M32)*VLOOKUP(K32,EmAuto1,5)-D32*(1-N32)*VLOOKUP(L32,EmAuto1,5)+(O32*(1-M32)-P32*(1-N32))*VLOOKUP(0,EmAuto1,5))+0.00000110231131*(C32*M32*VLOOKUP(K32,EmTruck1,5)-D32*N32*VLOOKUP(L32,EmTruck1,5)+(O32*M32-P32*N32)*VLOOKUP(0,EmTruck1,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C32*(1-M32)*VLOOKUP(K32,EmAuto1,6)-D32*(1-N32)*VLOOKUP(L32,EmAuto1,6)+(O32*(1-M32)-P32*(1-N32))*VLOOKUP(0,EmAuto1,6))+0.00000110231131*(C32*M32*VLOOKUP(K32,EmTruck1,6)-D32*N32*VLOOKUP(L32,EmTruck1,6)+(O32*M32-P32*N32)*VLOOKUP(0,EmTruck1,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C32*(1-M32)*VLOOKUP(K32,EmAuto1,7)-D32*(1-N32)*VLOOKUP(L32,EmAuto1,7)+(O32*(1-M32)-P32*(1-N32))*VLOOKUP(0,EmAuto1,7))+0.00000110231131*(C32*M32*VLOOKUP(K32,EmTruck1,7)-D32*N32*VLOOKUP(L32,EmTruck1,7)+(O32*M32-P32*N32)*VLOOKUP(0,EmTruck1,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C32*(1-M32)*VLOOKUP(K32,EmAuto1,8)-D32*(1-N32)*VLOOKUP(L32,EmAuto1,8)+(O32*(1-M32)-P32*(1-N32))*VLOOKUP(0,EmAuto1,8))+0.00000110231131*(C32*M32*VLOOKUP(K32,EmTruck1,8)-D32*N32*VLOOKUP(L32,EmTruck1,8)+(O32*M32-P32*N32)*VLOOKUP(0,EmTruck1,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C32*VLOOKUP(K32,EmBus1,2)-D32*VLOOKUP(L32,EmBus1,2)+(O32-P32)*VLOOKUP(0,EmBus1,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C32*VLOOKUP(K32,EmBus1,3)-D32*VLOOKUP(L32,EmBus1,3)+(O32-P32)*VLOOKUP(0,EmBus1,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C32*VLOOKUP(K32,EmBus1,4)-D32*VLOOKUP(L32,EmBus1,4)+(O32-P32)*VLOOKUP(0,EmBus1,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C32*VLOOKUP(K32,EmBus1,5)-D32*VLOOKUP(L32,EmBus1,5)+(O32-P32)*VLOOKUP(0,EmBus1,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C32*VLOOKUP(K32,EmBus1,6)-D32*VLOOKUP(L32,EmBus1,6)+(O32-P32)*VLOOKUP(0,EmBus1,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C32*VLOOKUP(K32,EmBus1,7)-D32*VLOOKUP(L32,EmBus1,7)+(O32-P32)*VLOOKUP(0,EmBus1,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C32*VLOOKUP(K32,EmBus1,8)-D32*VLOOKUP(L32,EmBus1,8)+(O32-P32)*VLOOKUP(0,EmBus1,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C32-D32)*PARAMETERS!$CQ$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C32-D32)*PARAMETERS!$CR$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C32-D32)*PARAMETERS!$CS$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C32-D32)*PARAMETERS!$CT$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C32-D32)*PARAMETERS!$CU$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C32-D32)*PARAMETERS!$CV$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C32-D32)*PARAMETERS!$CW$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C32-D32)*PARAMETERS!$CQ$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C32-D32)*PARAMETERS!$CR$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C32-D32)*PARAMETERS!$CS$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C32-D32)*PARAMETERS!$CT$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C32-D32)*PARAMETERS!$CU$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C32-D32)*PARAMETERS!$CV$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C32-D32)*PARAMETERS!$CW$36),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,8,0,null,{"$f":"IF(Emissions<>\"N\",SUM($BO32:BP32),0)","v":0},null,0,null,{"$f":"SUM($BO96:BP96)","v":0},{"$f":"SUM($BO160:BP160)","v":0},{"$f":"SUM($BO224:BP224)","v":0},{"$f":"SUM($BO288:BP288)","v":0},{"$f":"SUM($BO352:BP352)","v":0},{"$f":"SUM($BO416:BP416)","v":0},{"$f":"SUM($BO480:BP480)","v":0},{"$f":"SUM($BO544:BP544)","v":{"$error":"#N/A"}},{"$f":"SUM($BO608:BP608)","v":{"$error":"#N/A"}},{"$f":"SUM($BO672:BP672)","v":{"$error":"#N/A"}},{"$f":"SUM($BO736:BP736)","v":{"$error":"#N/A"}},{"$f":"SUM($BO800:BP800)","v":{"$error":"#N/A"}},{"$f":"SUM($BO864:BP864)","v":{"$error":"#N/A"}}]
[null,6,{"$f":"MAX(TREND(C24:C25,B24:B25,B33),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B33),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B33),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B33),0)","v":0},{"$f":"MAX(TREND(G24:G25,B24:B25,B33),0)","v":0},{"$f":"MAX(TREND(H24:H25,B24:B25,B33),0)","v":0},{"$f":"MAX(TREND(I24:I25,B24:B25,B33),0)","v":0},{"$f":"MAX(TREND(J24:J25,B24:B25,B33),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C33/E33,1)),MAX(5,ROUND(G33/I33,1))),55)","v":55},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D33/F33,1)),MAX(5,ROUND(H33/J33,1))),55)","v":55},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B33),0),1)","v":0},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B33),0),1)","v":0},{"$f":"MAX(TREND(O24:O25,B24:B25,B33),0)","v":0},{"$f":"MAX(TREND(P24:P25,B24:B25,B33),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C33*(1-M33)*0.00000110231131*(VLOOKUP(K33,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K33,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B33-YearCurrent)+VLOOKUP(K33,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K33,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K33,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K33,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C33*M33*0.00000110231131*(VLOOKUP(K33,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K33,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B33-YearCurrent)+VLOOKUP(K33,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K33,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K33,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K33,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D33*(1-N33)*0.00000110231131*(VLOOKUP(L33,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L33,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B33-YearCurrent)+VLOOKUP(L33,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L33,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L33,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L33,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D33*N33*0.00000110231131*(VLOOKUP(L33,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L33,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B33-YearCurrent)+VLOOKUP(L33,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L33,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L33,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L33,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O33*(1-M33)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B33-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+O33*M33*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B33-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P33*(1-N33)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B33-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+P33*N33*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B33-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C33*0.00000110231131*(VLOOKUP(K33,EmBus1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K33,EmBus1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B33-YearCurrent)+VLOOKUP(K33,EmBus1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K33,EmBus1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K33,EmBus1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K33,EmBus1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D33*0.00000110231131*(VLOOKUP(L33,EmBus1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L33,EmBus1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B33-YearCurrent)+VLOOKUP(L33,EmBus1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L33,EmBus1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L33,EmBus1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L33,EmBus1,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C33*0.00000110231131*(PARAMETERS!$CQ$28*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$28*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B33-YearCurrent)+PARAMETERS!$CS$28*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$28*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$28*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$28*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D33*0.00000110231131*(PARAMETERS!$CQ$28*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$28*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B33-YearCurrent)+PARAMETERS!$CS$28*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$28*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$28*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$28*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C33*0.00000110231131*(PARAMETERS!$CQ$36*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$36*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B33-YearCurrent)+PARAMETERS!$CS$36*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$36*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$36*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$36*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D33*0.00000110231131*(PARAMETERS!$CQ$36*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$36*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B33-YearCurrent)+PARAMETERS!$CS$36*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$36*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$36*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$36*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},0,0,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C33*(1-M33)*VLOOKUP(K33,EmAuto1,2)-D33*(1-N33)*VLOOKUP(L33,EmAuto1,2)+(O33*(1-M33)-P33*(1-N33))*VLOOKUP(0,EmAuto1,2))+0.00000110231131*(C33*M33*VLOOKUP(K33,EmTruck1,2)-D33*N33*VLOOKUP(L33,EmTruck1,2)+(O33*M33-P33*N33)*VLOOKUP(0,EmTruck1,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C33*(1-M33)*VLOOKUP(K33,EmAuto1,3)-D33*(1-N33)*VLOOKUP(L33,EmAuto1,3)+(O33*(1-M33)-P33*(1-N33))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C33*M33*VLOOKUP(K33,EmTruck1,3)-D33*N33*VLOOKUP(L33,EmTruck1,3)+(O33*M33-P33*N33)*VLOOKUP(0,EmTruck1,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C33*(1-M33)*VLOOKUP(K33,EmAuto1,4)-D33*(1-N33)*VLOOKUP(L33,EmAuto1,4)+(O33*(1-M33)-P33*(1-N33))*VLOOKUP(0,EmAuto1,4))+0.00000110231131*(C33*M33*VLOOKUP(K33,EmTruck1,4)-D33*N33*VLOOKUP(L33,EmTruck1,4)+(O33*M33-P33*N33)*VLOOKUP(0,EmTruck1,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C33*(1-M33)*VLOOKUP(K33,EmAuto1,5)-D33*(1-N33)*VLOOKUP(L33,EmAuto1,5)+(O33*(1-M33)-P33*(1-N33))*VLOOKUP(0,EmAuto1,5))+0.00000110231131*(C33*M33*VLOOKUP(K33,EmTruck1,5)-D33*N33*VLOOKUP(L33,EmTruck1,5)+(O33*M33-P33*N33)*VLOOKUP(0,EmTruck1,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C33*(1-M33)*VLOOKUP(K33,EmAuto1,6)-D33*(1-N33)*VLOOKUP(L33,EmAuto1,6)+(O33*(1-M33)-P33*(1-N33))*VLOOKUP(0,EmAuto1,6))+0.00000110231131*(C33*M33*VLOOKUP(K33,EmTruck1,6)-D33*N33*VLOOKUP(L33,EmTruck1,6)+(O33*M33-P33*N33)*VLOOKUP(0,EmTruck1,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C33*(1-M33)*VLOOKUP(K33,EmAuto1,7)-D33*(1-N33)*VLOOKUP(L33,EmAuto1,7)+(O33*(1-M33)-P33*(1-N33))*VLOOKUP(0,EmAuto1,7))+0.00000110231131*(C33*M33*VLOOKUP(K33,EmTruck1,7)-D33*N33*VLOOKUP(L33,EmTruck1,7)+(O33*M33-P33*N33)*VLOOKUP(0,EmTruck1,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C33*(1-M33)*VLOOKUP(K33,EmAuto1,8)-D33*(1-N33)*VLOOKUP(L33,EmAuto1,8)+(O33*(1-M33)-P33*(1-N33))*VLOOKUP(0,EmAuto1,8))+0.00000110231131*(C33*M33*VLOOKUP(K33,EmTruck1,8)-D33*N33*VLOOKUP(L33,EmTruck1,8)+(O33*M33-P33*N33)*VLOOKUP(0,EmTruck1,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C33*VLOOKUP(K33,EmBus1,2)-D33*VLOOKUP(L33,EmBus1,2)+(O33-P33)*VLOOKUP(0,EmBus1,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C33*VLOOKUP(K33,EmBus1,3)-D33*VLOOKUP(L33,EmBus1,3)+(O33-P33)*VLOOKUP(0,EmBus1,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C33*VLOOKUP(K33,EmBus1,4)-D33*VLOOKUP(L33,EmBus1,4)+(O33-P33)*VLOOKUP(0,EmBus1,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C33*VLOOKUP(K33,EmBus1,5)-D33*VLOOKUP(L33,EmBus1,5)+(O33-P33)*VLOOKUP(0,EmBus1,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C33*VLOOKUP(K33,EmBus1,6)-D33*VLOOKUP(L33,EmBus1,6)+(O33-P33)*VLOOKUP(0,EmBus1,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C33*VLOOKUP(K33,EmBus1,7)-D33*VLOOKUP(L33,EmBus1,7)+(O33-P33)*VLOOKUP(0,EmBus1,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C33*VLOOKUP(K33,EmBus1,8)-D33*VLOOKUP(L33,EmBus1,8)+(O33-P33)*VLOOKUP(0,EmBus1,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C33-D33)*PARAMETERS!$CQ$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C33-D33)*PARAMETERS!$CR$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C33-D33)*PARAMETERS!$CS$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C33-D33)*PARAMETERS!$CT$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C33-D33)*PARAMETERS!$CU$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C33-D33)*PARAMETERS!$CV$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C33-D33)*PARAMETERS!$CW$28),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C33-D33)*PARAMETERS!$CQ$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C33-D33)*PARAMETERS!$CR$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C33-D33)*PARAMETERS!$CS$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C33-D33)*PARAMETERS!$CT$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C33-D33)*PARAMETERS!$CU$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C33-D33)*PARAMETERS!$CV$36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C33-D33)*PARAMETERS!$CW$36),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,9,0,null,{"$f":"IF(Emissions<>\"N\",SUM($BO33:BP33),0)","v":0},null,0,null,{"$f":"SUM($BO97:BP97)","v":0},{"$f":"SUM($BO161:BP161)","v":0},{"$f":"SUM($BO225:BP225)","v":0},{"$f":"SUM($BO289:BP289)","v":0},{"$f":"SUM($BO353:BP353)","v":0},{"$f":"SUM($BO417:BP417)","v":0},{"$f":"SUM($BO481:BP481)","v":0},{"$f":"SUM($BO545:BP545)","v":{"$error":"#N/A"}},{"$f":"SUM($BO609:BP609)","v":{"$error":"#N/A"}},{"$f":"SUM($BO673:BP673)","v":{"$error":"#N/A"}},{"$f":"SUM($BO737:BP737)","v":{"$error":"#N/A"}},{"$f":"SUM($BO801:BP801)","v":{"$error":"#N/A"}},{"$f":"SUM($BO865:BP865)","v":{"$error":"#N/A"}}]
[null,7,{"$f":"MAX(TREND(C24:C25,B24:B25,B34),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B34),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B34),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B34),0)","v":0},{"$f":"MAX(TREND(G24:G25,B24:B25,B34),0)","v":0},{"$f":"MAX(TREND(H24:H25,B24:B25,B34),0)","v":0},{"$f":"MAX(TREND(I24:I25,B24:B25,B34),0)","v":0},{"$f":"MAX(TREND(J24:J25,B24:B25,B34),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C34/E34,1)),MAX(5,ROUND(G34/I34,1))),55)","v":55},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D34/F34,1)),MAX(5,ROUND(H34/J34,1))),55)","v":55},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B34),0),1)","v":0},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B34),0),1)","v":0},{"$f":"MAX(TREND(O24:O25,B24:B25,B34),0)","v":0},{"$f":"MAX(TREND(P24:P25,B24:B25,B34),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C34*(1-M34)*0.00000110231131*(VLOOKUP(K34,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K34,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B34-YearCurrent)+VLOOKUP(K34,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K34,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K34,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K34,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C34*M34*0.00000110231131*(VLOOKUP(K34,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K34,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B34-YearCurrent)+VLOOKUP(K34,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K34,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K34,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K34,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D34*(1-N34)*0.00000110231131*(VLOOKUP(L34,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L34,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B34-YearCurrent)+VLOOKUP(L34,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L34,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L34,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L34,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D34*N34*0.00000110231131*(VLOOKUP(L34,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L34,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B34-YearCurrent)+VLOOKUP(L34,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L34,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L34,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L34,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O34*(1-M34)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B34-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O34*M34*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B34-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P34*(1-N34)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B34-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P34*N34*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B34-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C34*0.00000110231131*(VLOOKUP(K34,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K34,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B34-YearCurrent)+VLOOKUP(K34,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K34,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K34,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K34,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D34*0.00000110231131*(VLOOKUP(L34,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L34,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B34-YearCurrent)+VLOOKUP(L34,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L34,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L34,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L34,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C34*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B34-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D34*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B34-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C34*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B34-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D34*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B34-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},0,0,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C34*(1-M34)*VLOOKUP(K34,EmAuto20,2)-D34*(1-N34)*VLOOKUP(L34,EmAuto20,2)+(O34*(1-M34)-P34*(1-N34))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C34*M34*VLOOKUP(K34,EmTruck20,2)-D34*N34*VLOOKUP(L34,EmTruck20,2)+(O34*M34-P34*N34)*VLOOKUP(0,EmTruck20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C34*(1-M34)*VLOOKUP(K34,EmAuto20,3)-D34*(1-N34)*VLOOKUP(L34,EmAuto20,3)+(O34*(1-M34)-P34*(1-N34))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C34*M34*VLOOKUP(K34,EmTruck20,3)-D34*N34*VLOOKUP(L34,EmTruck20,3)+(O34*M34-P34*N34)*VLOOKUP(0,EmTruck20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C34*(1-M34)*VLOOKUP(K34,EmAuto20,4)-D34*(1-N34)*VLOOKUP(L34,EmAuto20,4)+(O34*(1-M34)-P34*(1-N34))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C34*M34*VLOOKUP(K34,EmTruck20,4)-D34*N34*VLOOKUP(L34,EmTruck20,4)+(O34*M34-P34*N34)*VLOOKUP(0,EmTruck20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C34*(1-M34)*VLOOKUP(K34,EmAuto20,5)-D34*(1-N34)*VLOOKUP(L34,EmAuto20,5)+(O34*(1-M34)-P34*(1-N34))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C34*M34*VLOOKUP(K34,EmTruck20,5)-D34*N34*VLOOKUP(L34,EmTruck20,5)+(O34*M34-P34*N34)*VLOOKUP(0,EmTruck20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C34*(1-M34)*VLOOKUP(K34,EmAuto20,6)-D34*(1-N34)*VLOOKUP(L34,EmAuto20,6)+(O34*(1-M34)-P34*(1-N34))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C34*M34*VLOOKUP(K34,EmTruck20,6)-D34*N34*VLOOKUP(L34,EmTruck20,6)+(O34*M34-P34*N34)*VLOOKUP(0,EmTruck20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C34*(1-M34)*VLOOKUP(K34,EmAuto20,7)-D34*(1-N34)*VLOOKUP(L34,EmAuto20,7)+(O34*(1-M34)-P34*(1-N34))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C34*M34*VLOOKUP(K34,EmTruck20,7)-D34*N34*VLOOKUP(L34,EmTruck20,7)+(O34*M34-P34*N34)*VLOOKUP(0,EmTruck20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C34*(1-M34)*VLOOKUP(K34,EmAuto20,8)-D34*(1-N34)*VLOOKUP(L34,EmAuto20,8)+(O34*(1-M34)-P34*(1-N34))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C34*M34*VLOOKUP(K34,EmTruck20,8)-D34*N34*VLOOKUP(L34,EmTruck20,8)+(O34*M34-P34*N34)*VLOOKUP(0,EmTruck20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C34*VLOOKUP(K34,EmBus20,2)-D34*VLOOKUP(L34,EmBus20,2)+(O34-P34)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C34*VLOOKUP(K34,EmBus20,3)-D34*VLOOKUP(L34,EmBus20,3)+(O34-P34)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C34*VLOOKUP(K34,EmBus20,4)-D34*VLOOKUP(L34,EmBus20,4)+(O34-P34)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C34*VLOOKUP(K34,EmBus20,5)-D34*VLOOKUP(L34,EmBus20,5)+(O34-P34)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C34*VLOOKUP(K34,EmBus20,6)-D34*VLOOKUP(L34,EmBus20,6)+(O34-P34)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C34*VLOOKUP(K34,EmBus20,7)-D34*VLOOKUP(L34,EmBus20,7)+(O34-P34)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C34*VLOOKUP(K34,EmBus20,8)-D34*VLOOKUP(L34,EmBus20,8)+(O34-P34)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C34-D34)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C34-D34)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C34-D34)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C34-D34)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C34-D34)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C34-D34)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C34-D34)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C34-D34)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C34-D34)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C34-D34)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C34-D34)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C34-D34)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C34-D34)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C34-D34)*PARAMETERS!$CW$37),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,10,0,null,{"$f":"IF(Emissions<>\"N\",SUM($BO34:BP34),0)","v":0},null,0,null,{"$f":"SUM($BO98:BP98)","v":0},{"$f":"SUM($BO162:BP162)","v":0},{"$f":"SUM($BO226:BP226)","v":0},{"$f":"SUM($BO290:BP290)","v":0},{"$f":"SUM($BO354:BP354)","v":0},{"$f":"SUM($BO418:BP418)","v":0},{"$f":"SUM($BO482:BP482)","v":0},{"$f":"SUM($BO546:BP546)","v":{"$error":"#N/A"}},{"$f":"SUM($BO610:BP610)","v":{"$error":"#N/A"}},{"$f":"SUM($BO674:BP674)","v":{"$error":"#N/A"}},{"$f":"SUM($BO738:BP738)","v":{"$error":"#N/A"}},{"$f":"SUM($BO802:BP802)","v":{"$error":"#N/A"}},{"$f":"SUM($BO866:BP866)","v":{"$error":"#N/A"}}]
[null,8,{"$f":"MAX(TREND(C24:C25,B24:B25,B35),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B35),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B35),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B35),0)","v":0},{"$f":"MAX(TREND(G24:G25,B24:B25,B35),0)","v":0},{"$f":"MAX(TREND(H24:H25,B24:B25,B35),0)","v":0},{"$f":"MAX(TREND(I24:I25,B24:B25,B35),0)","v":0},{"$f":"MAX(TREND(J24:J25,B24:B25,B35),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C35/E35,1)),MAX(5,ROUND(G35/I35,1))),55)","v":55},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D35/F35,1)),MAX(5,ROUND(H35/J35,1))),55)","v":55},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B35),0),1)","v":0},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B35),0),1)","v":0},{"$f":"MAX(TREND(O24:O25,B24:B25,B35),0)","v":0},{"$f":"MAX(TREND(P24:P25,B24:B25,B35),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C35*(1-M35)*0.00000110231131*(VLOOKUP(K35,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K35,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B35-YearCurrent)+VLOOKUP(K35,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K35,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K35,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K35,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C35*M35*0.00000110231131*(VLOOKUP(K35,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K35,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B35-YearCurrent)+VLOOKUP(K35,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K35,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K35,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K35,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D35*(1-N35)*0.00000110231131*(VLOOKUP(L35,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L35,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B35-YearCurrent)+VLOOKUP(L35,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L35,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L35,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L35,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D35*N35*0.00000110231131*(VLOOKUP(L35,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L35,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B35-YearCurrent)+VLOOKUP(L35,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L35,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L35,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L35,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O35*(1-M35)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B35-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O35*M35*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B35-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P35*(1-N35)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B35-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P35*N35*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B35-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C35*0.00000110231131*(VLOOKUP(K35,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K35,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B35-YearCurrent)+VLOOKUP(K35,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K35,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K35,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K35,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D35*0.00000110231131*(VLOOKUP(L35,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L35,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B35-YearCurrent)+VLOOKUP(L35,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L35,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L35,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L35,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C35*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B35-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D35*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B35-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C35*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B35-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D35*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B35-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},0,0,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C35*(1-M35)*VLOOKUP(K35,EmAuto20,2)-D35*(1-N35)*VLOOKUP(L35,EmAuto20,2)+(O35*(1-M35)-P35*(1-N35))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C35*M35*VLOOKUP(K35,EmTruck20,2)-D35*N35*VLOOKUP(L35,EmTruck20,2)+(O35*M35-P35*N35)*VLOOKUP(0,EmTruck20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C35*(1-M35)*VLOOKUP(K35,EmAuto20,3)-D35*(1-N35)*VLOOKUP(L35,EmAuto20,3)+(O35*(1-M35)-P35*(1-N35))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C35*M35*VLOOKUP(K35,EmTruck20,3)-D35*N35*VLOOKUP(L35,EmTruck20,3)+(O35*M35-P35*N35)*VLOOKUP(0,EmTruck20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C35*(1-M35)*VLOOKUP(K35,EmAuto20,4)-D35*(1-N35)*VLOOKUP(L35,EmAuto20,4)+(O35*(1-M35)-P35*(1-N35))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C35*M35*VLOOKUP(K35,EmTruck20,4)-D35*N35*VLOOKUP(L35,EmTruck20,4)+(O35*M35-P35*N35)*VLOOKUP(0,EmTruck20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C35*(1-M35)*VLOOKUP(K35,EmAuto20,5)-D35*(1-N35)*VLOOKUP(L35,EmAuto20,5)+(O35*(1-M35)-P35*(1-N35))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C35*M35*VLOOKUP(K35,EmTruck20,5)-D35*N35*VLOOKUP(L35,EmTruck20,5)+(O35*M35-P35*N35)*VLOOKUP(0,EmTruck20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C35*(1-M35)*VLOOKUP(K35,EmAuto20,6)-D35*(1-N35)*VLOOKUP(L35,EmAuto20,6)+(O35*(1-M35)-P35*(1-N35))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C35*M35*VLOOKUP(K35,EmTruck20,6)-D35*N35*VLOOKUP(L35,EmTruck20,6)+(O35*M35-P35*N35)*VLOOKUP(0,EmTruck20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C35*(1-M35)*VLOOKUP(K35,EmAuto20,7)-D35*(1-N35)*VLOOKUP(L35,EmAuto20,7)+(O35*(1-M35)-P35*(1-N35))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C35*M35*VLOOKUP(K35,EmTruck20,7)-D35*N35*VLOOKUP(L35,EmTruck20,7)+(O35*M35-P35*N35)*VLOOKUP(0,EmTruck20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C35*(1-M35)*VLOOKUP(K35,EmAuto20,8)-D35*(1-N35)*VLOOKUP(L35,EmAuto20,8)+(O35*(1-M35)-P35*(1-N35))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C35*M35*VLOOKUP(K35,EmTruck20,8)-D35*N35*VLOOKUP(L35,EmTruck20,8)+(O35*M35-P35*N35)*VLOOKUP(0,EmTruck20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C35*VLOOKUP(K35,EmBus20,2)-D35*VLOOKUP(L35,EmBus20,2)+(O35-P35)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C35*VLOOKUP(K35,EmBus20,3)-D35*VLOOKUP(L35,EmBus20,3)+(O35-P35)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C35*VLOOKUP(K35,EmBus20,4)-D35*VLOOKUP(L35,EmBus20,4)+(O35-P35)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C35*VLOOKUP(K35,EmBus20,5)-D35*VLOOKUP(L35,EmBus20,5)+(O35-P35)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C35*VLOOKUP(K35,EmBus20,6)-D35*VLOOKUP(L35,EmBus20,6)+(O35-P35)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C35*VLOOKUP(K35,EmBus20,7)-D35*VLOOKUP(L35,EmBus20,7)+(O35-P35)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C35*VLOOKUP(K35,EmBus20,8)-D35*VLOOKUP(L35,EmBus20,8)+(O35-P35)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C35-D35)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C35-D35)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C35-D35)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C35-D35)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C35-D35)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C35-D35)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C35-D35)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C35-D35)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C35-D35)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C35-D35)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C35-D35)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C35-D35)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C35-D35)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C35-D35)*PARAMETERS!$CW$37),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,11,0,null,{"$f":"IF(Emissions<>\"N\",SUM($BO35:BP35),0)","v":0},null,0,null,{"$f":"SUM($BO99:BP99)","v":0},{"$f":"SUM($BO163:BP163)","v":0},{"$f":"SUM($BO227:BP227)","v":0},{"$f":"SUM($BO291:BP291)","v":0},{"$f":"SUM($BO355:BP355)","v":0},{"$f":"SUM($BO419:BP419)","v":0},{"$f":"SUM($BO483:BP483)","v":0},{"$f":"SUM($BO547:BP547)","v":{"$error":"#N/A"}},{"$f":"SUM($BO611:BP611)","v":{"$error":"#N/A"}},{"$f":"SUM($BO675:BP675)","v":{"$error":"#N/A"}},{"$f":"SUM($BO739:BP739)","v":{"$error":"#N/A"}},{"$f":"SUM($BO803:BP803)","v":{"$error":"#N/A"}},{"$f":"SUM($BO867:BP867)","v":{"$error":"#N/A"}}]
[null,9,{"$f":"MAX(TREND(C24:C25,B24:B25,B36),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B36),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B36),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B36),0)","v":0},{"$f":"MAX(TREND(G24:G25,B24:B25,B36),0)","v":0},{"$f":"MAX(TREND(H24:H25,B24:B25,B36),0)","v":0},{"$f":"MAX(TREND(I24:I25,B24:B25,B36),0)","v":0},{"$f":"MAX(TREND(J24:J25,B24:B25,B36),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C36/E36,1)),MAX(5,ROUND(G36/I36,1))),55)","v":55},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D36/F36,1)),MAX(5,ROUND(H36/J36,1))),55)","v":55},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B36),0),1)","v":0},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B36),0),1)","v":0},{"$f":"MAX(TREND(O24:O25,B24:B25,B36),0)","v":0},{"$f":"MAX(TREND(P24:P25,B24:B25,B36),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C36*(1-M36)*0.00000110231131*(VLOOKUP(K36,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K36,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B36-YearCurrent)+VLOOKUP(K36,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K36,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K36,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K36,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C36*M36*0.00000110231131*(VLOOKUP(K36,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K36,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B36-YearCurrent)+VLOOKUP(K36,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K36,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K36,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K36,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D36*(1-N36)*0.00000110231131*(VLOOKUP(L36,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L36,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B36-YearCurrent)+VLOOKUP(L36,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L36,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L36,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L36,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D36*N36*0.00000110231131*(VLOOKUP(L36,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L36,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B36-YearCurrent)+VLOOKUP(L36,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L36,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L36,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L36,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O36*(1-M36)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B36-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O36*M36*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B36-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P36*(1-N36)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B36-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P36*N36*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B36-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C36*0.00000110231131*(VLOOKUP(K36,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K36,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B36-YearCurrent)+VLOOKUP(K36,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K36,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K36,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K36,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D36*0.00000110231131*(VLOOKUP(L36,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L36,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B36-YearCurrent)+VLOOKUP(L36,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L36,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L36,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L36,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C36*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B36-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D36*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B36-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C36*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B36-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D36*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B36-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},0,0,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C36*(1-M36)*VLOOKUP(K36,EmAuto20,2)-D36*(1-N36)*VLOOKUP(L36,EmAuto20,2)+(O36*(1-M36)-P36*(1-N36))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C36*M36*VLOOKUP(K36,EmTruck20,2)-D36*N36*VLOOKUP(L36,EmTruck20,2)+(O36*M36-P36*N36)*VLOOKUP(0,EmTruck20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C36*(1-M36)*VLOOKUP(K36,EmAuto20,3)-D36*(1-N36)*VLOOKUP(L36,EmAuto20,3)+(O36*(1-M36)-P36*(1-N36))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C36*M36*VLOOKUP(K36,EmTruck20,3)-D36*N36*VLOOKUP(L36,EmTruck20,3)+(O36*M36-P36*N36)*VLOOKUP(0,EmTruck20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C36*(1-M36)*VLOOKUP(K36,EmAuto20,4)-D36*(1-N36)*VLOOKUP(L36,EmAuto20,4)+(O36*(1-M36)-P36*(1-N36))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C36*M36*VLOOKUP(K36,EmTruck20,4)-D36*N36*VLOOKUP(L36,EmTruck20,4)+(O36*M36-P36*N36)*VLOOKUP(0,EmTruck20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C36*(1-M36)*VLOOKUP(K36,EmAuto20,5)-D36*(1-N36)*VLOOKUP(L36,EmAuto20,5)+(O36*(1-M36)-P36*(1-N36))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C36*M36*VLOOKUP(K36,EmTruck20,5)-D36*N36*VLOOKUP(L36,EmTruck20,5)+(O36*M36-P36*N36)*VLOOKUP(0,EmTruck20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C36*(1-M36)*VLOOKUP(K36,EmAuto20,6)-D36*(1-N36)*VLOOKUP(L36,EmAuto20,6)+(O36*(1-M36)-P36*(1-N36))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C36*M36*VLOOKUP(K36,EmTruck20,6)-D36*N36*VLOOKUP(L36,EmTruck20,6)+(O36*M36-P36*N36)*VLOOKUP(0,EmTruck20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C36*(1-M36)*VLOOKUP(K36,EmAuto20,7)-D36*(1-N36)*VLOOKUP(L36,EmAuto20,7)+(O36*(1-M36)-P36*(1-N36))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C36*M36*VLOOKUP(K36,EmTruck20,7)-D36*N36*VLOOKUP(L36,EmTruck20,7)+(O36*M36-P36*N36)*VLOOKUP(0,EmTruck20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C36*(1-M36)*VLOOKUP(K36,EmAuto20,8)-D36*(1-N36)*VLOOKUP(L36,EmAuto20,8)+(O36*(1-M36)-P36*(1-N36))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C36*M36*VLOOKUP(K36,EmTruck20,8)-D36*N36*VLOOKUP(L36,EmTruck20,8)+(O36*M36-P36*N36)*VLOOKUP(0,EmTruck20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C36*VLOOKUP(K36,EmBus20,2)-D36*VLOOKUP(L36,EmBus20,2)+(O36-P36)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C36*VLOOKUP(K36,EmBus20,3)-D36*VLOOKUP(L36,EmBus20,3)+(O36-P36)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C36*VLOOKUP(K36,EmBus20,4)-D36*VLOOKUP(L36,EmBus20,4)+(O36-P36)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C36*VLOOKUP(K36,EmBus20,5)-D36*VLOOKUP(L36,EmBus20,5)+(O36-P36)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C36*VLOOKUP(K36,EmBus20,6)-D36*VLOOKUP(L36,EmBus20,6)+(O36-P36)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C36*VLOOKUP(K36,EmBus20,7)-D36*VLOOKUP(L36,EmBus20,7)+(O36-P36)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C36*VLOOKUP(K36,EmBus20,8)-D36*VLOOKUP(L36,EmBus20,8)+(O36-P36)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C36-D36)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C36-D36)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C36-D36)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C36-D36)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C36-D36)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C36-D36)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C36-D36)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C36-D36)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C36-D36)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C36-D36)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C36-D36)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C36-D36)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C36-D36)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C36-D36)*PARAMETERS!$CW$37),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,12,0,null,{"$f":"IF(Emissions<>\"N\",SUM($BO36:BP36),0)","v":0},null,0,null,{"$f":"SUM($BO100:BP100)","v":0},{"$f":"SUM($BO164:BP164)","v":0},{"$f":"SUM($BO228:BP228)","v":0},{"$f":"SUM($BO292:BP292)","v":0},{"$f":"SUM($BO356:BP356)","v":0},{"$f":"SUM($BO420:BP420)","v":0},{"$f":"SUM($BO484:BP484)","v":0},{"$f":"SUM($BO548:BP548)","v":{"$error":"#N/A"}},{"$f":"SUM($BO612:BP612)","v":{"$error":"#N/A"}},{"$f":"SUM($BO676:BP676)","v":{"$error":"#N/A"}},{"$f":"SUM($BO740:BP740)","v":{"$error":"#N/A"}},{"$f":"SUM($BO804:BP804)","v":{"$error":"#N/A"}},{"$f":"SUM($BO868:BP868)","v":{"$error":"#N/A"}}]
[null,10,{"$f":"MAX(TREND(C24:C25,B24:B25,B37),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B37),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B37),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B37),0)","v":0},{"$f":"MAX(TREND(G24:G25,B24:B25,B37),0)","v":0},{"$f":"MAX(TREND(H24:H25,B24:B25,B37),0)","v":0},{"$f":"MAX(TREND(I24:I25,B24:B25,B37),0)","v":0},{"$f":"MAX(TREND(J24:J25,B24:B25,B37),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C37/E37,1)),MAX(5,ROUND(G37/I37,1))),55)","v":55},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D37/F37,1)),MAX(5,ROUND(H37/J37,1))),55)","v":55},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B37),0),1)","v":0},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B37),0),1)","v":0},{"$f":"MAX(TREND(O24:O25,B24:B25,B37),0)","v":0},{"$f":"MAX(TREND(P24:P25,B24:B25,B37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C37*(1-M37)*0.00000110231131*(VLOOKUP(K37,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K37,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B37-YearCurrent)+VLOOKUP(K37,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K37,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K37,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K37,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C37*M37*0.00000110231131*(VLOOKUP(K37,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K37,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B37-YearCurrent)+VLOOKUP(K37,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K37,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K37,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K37,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D37*(1-N37)*0.00000110231131*(VLOOKUP(L37,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L37,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B37-YearCurrent)+VLOOKUP(L37,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L37,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L37,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L37,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D37*N37*0.00000110231131*(VLOOKUP(L37,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L37,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B37-YearCurrent)+VLOOKUP(L37,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L37,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L37,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L37,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O37*(1-M37)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B37-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O37*M37*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B37-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P37*(1-N37)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B37-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P37*N37*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B37-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C37*0.00000110231131*(VLOOKUP(K37,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K37,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B37-YearCurrent)+VLOOKUP(K37,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K37,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K37,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K37,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D37*0.00000110231131*(VLOOKUP(L37,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L37,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B37-YearCurrent)+VLOOKUP(L37,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L37,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L37,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L37,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C37*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B37-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D37*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B37-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C37*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B37-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D37*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B37-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},0,0,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C37*(1-M37)*VLOOKUP(K37,EmAuto20,2)-D37*(1-N37)*VLOOKUP(L37,EmAuto20,2)+(O37*(1-M37)-P37*(1-N37))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C37*M37*VLOOKUP(K37,EmTruck20,2)-D37*N37*VLOOKUP(L37,EmTruck20,2)+(O37*M37-P37*N37)*VLOOKUP(0,EmTruck20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C37*(1-M37)*VLOOKUP(K37,EmAuto20,3)-D37*(1-N37)*VLOOKUP(L37,EmAuto20,3)+(O37*(1-M37)-P37*(1-N37))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C37*M37*VLOOKUP(K37,EmTruck20,3)-D37*N37*VLOOKUP(L37,EmTruck20,3)+(O37*M37-P37*N37)*VLOOKUP(0,EmTruck20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C37*(1-M37)*VLOOKUP(K37,EmAuto20,4)-D37*(1-N37)*VLOOKUP(L37,EmAuto20,4)+(O37*(1-M37)-P37*(1-N37))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C37*M37*VLOOKUP(K37,EmTruck20,4)-D37*N37*VLOOKUP(L37,EmTruck20,4)+(O37*M37-P37*N37)*VLOOKUP(0,EmTruck20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C37*(1-M37)*VLOOKUP(K37,EmAuto20,5)-D37*(1-N37)*VLOOKUP(L37,EmAuto20,5)+(O37*(1-M37)-P37*(1-N37))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C37*M37*VLOOKUP(K37,EmTruck20,5)-D37*N37*VLOOKUP(L37,EmTruck20,5)+(O37*M37-P37*N37)*VLOOKUP(0,EmTruck20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C37*(1-M37)*VLOOKUP(K37,EmAuto20,6)-D37*(1-N37)*VLOOKUP(L37,EmAuto20,6)+(O37*(1-M37)-P37*(1-N37))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C37*M37*VLOOKUP(K37,EmTruck20,6)-D37*N37*VLOOKUP(L37,EmTruck20,6)+(O37*M37-P37*N37)*VLOOKUP(0,EmTruck20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C37*(1-M37)*VLOOKUP(K37,EmAuto20,7)-D37*(1-N37)*VLOOKUP(L37,EmAuto20,7)+(O37*(1-M37)-P37*(1-N37))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C37*M37*VLOOKUP(K37,EmTruck20,7)-D37*N37*VLOOKUP(L37,EmTruck20,7)+(O37*M37-P37*N37)*VLOOKUP(0,EmTruck20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C37*(1-M37)*VLOOKUP(K37,EmAuto20,8)-D37*(1-N37)*VLOOKUP(L37,EmAuto20,8)+(O37*(1-M37)-P37*(1-N37))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C37*M37*VLOOKUP(K37,EmTruck20,8)-D37*N37*VLOOKUP(L37,EmTruck20,8)+(O37*M37-P37*N37)*VLOOKUP(0,EmTruck20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C37*VLOOKUP(K37,EmBus20,2)-D37*VLOOKUP(L37,EmBus20,2)+(O37-P37)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C37*VLOOKUP(K37,EmBus20,3)-D37*VLOOKUP(L37,EmBus20,3)+(O37-P37)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C37*VLOOKUP(K37,EmBus20,4)-D37*VLOOKUP(L37,EmBus20,4)+(O37-P37)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C37*VLOOKUP(K37,EmBus20,5)-D37*VLOOKUP(L37,EmBus20,5)+(O37-P37)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C37*VLOOKUP(K37,EmBus20,6)-D37*VLOOKUP(L37,EmBus20,6)+(O37-P37)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C37*VLOOKUP(K37,EmBus20,7)-D37*VLOOKUP(L37,EmBus20,7)+(O37-P37)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C37*VLOOKUP(K37,EmBus20,8)-D37*VLOOKUP(L37,EmBus20,8)+(O37-P37)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C37-D37)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C37-D37)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C37-D37)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C37-D37)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C37-D37)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C37-D37)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C37-D37)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C37-D37)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C37-D37)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C37-D37)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C37-D37)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C37-D37)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C37-D37)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C37-D37)*PARAMETERS!$CW$37),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,13,0,null,{"$f":"IF(Emissions<>\"N\",SUM($BO37:BP37),0)","v":0},null,0,null,{"$f":"SUM($BO101:BP101)","v":0},{"$f":"SUM($BO165:BP165)","v":0},{"$f":"SUM($BO229:BP229)","v":0},{"$f":"SUM($BO293:BP293)","v":0},{"$f":"SUM($BO357:BP357)","v":0},{"$f":"SUM($BO421:BP421)","v":0},{"$f":"SUM($BO485:BP485)","v":0},{"$f":"SUM($BO549:BP549)","v":{"$error":"#N/A"}},{"$f":"SUM($BO613:BP613)","v":{"$error":"#N/A"}},{"$f":"SUM($BO677:BP677)","v":{"$error":"#N/A"}},{"$f":"SUM($BO741:BP741)","v":{"$error":"#N/A"}},{"$f":"SUM($BO805:BP805)","v":{"$error":"#N/A"}},{"$f":"SUM($BO869:BP869)","v":{"$error":"#N/A"}}]
[null,11,{"$f":"MAX(TREND(C24:C25,B24:B25,B38),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B38),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B38),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B38),0)","v":0},{"$f":"MAX(TREND(G24:G25,B24:B25,B38),0)","v":0},{"$f":"MAX(TREND(H24:H25,B24:B25,B38),0)","v":0},{"$f":"MAX(TREND(I24:I25,B24:B25,B38),0)","v":0},{"$f":"MAX(TREND(J24:J25,B24:B25,B38),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C38/E38,1)),MAX(5,ROUND(G38/I38,1))),55)","v":55},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D38/F38,1)),MAX(5,ROUND(H38/J38,1))),55)","v":55},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B38),0),1)","v":0},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B38),0),1)","v":0},{"$f":"MAX(TREND(O24:O25,B24:B25,B38),0)","v":0},{"$f":"MAX(TREND(P24:P25,B24:B25,B38),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C38*(1-M38)*0.00000110231131*(VLOOKUP(K38,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K38,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B38-YearCurrent)+VLOOKUP(K38,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K38,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K38,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K38,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C38*M38*0.00000110231131*(VLOOKUP(K38,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K38,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B38-YearCurrent)+VLOOKUP(K38,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K38,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K38,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K38,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D38*(1-N38)*0.00000110231131*(VLOOKUP(L38,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L38,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B38-YearCurrent)+VLOOKUP(L38,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L38,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L38,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L38,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D38*N38*0.00000110231131*(VLOOKUP(L38,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L38,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B38-YearCurrent)+VLOOKUP(L38,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L38,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L38,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L38,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O38*(1-M38)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B38-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O38*M38*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B38-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P38*(1-N38)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B38-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P38*N38*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B38-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C38*0.00000110231131*(VLOOKUP(K38,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K38,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B38-YearCurrent)+VLOOKUP(K38,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K38,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K38,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K38,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D38*0.00000110231131*(VLOOKUP(L38,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L38,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B38-YearCurrent)+VLOOKUP(L38,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L38,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L38,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L38,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C38*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B38-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D38*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B38-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C38*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B38-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D38*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B38-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},0,0,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C38*(1-M38)*VLOOKUP(K38,EmAuto20,2)-D38*(1-N38)*VLOOKUP(L38,EmAuto20,2)+(O38*(1-M38)-P38*(1-N38))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C38*M38*VLOOKUP(K38,EmTruck20,2)-D38*N38*VLOOKUP(L38,EmTruck20,2)+(O38*M38-P38*N38)*VLOOKUP(0,EmTruck20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C38*(1-M38)*VLOOKUP(K38,EmAuto20,3)-D38*(1-N38)*VLOOKUP(L38,EmAuto20,3)+(O38*(1-M38)-P38*(1-N38))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C38*M38*VLOOKUP(K38,EmTruck20,3)-D38*N38*VLOOKUP(L38,EmTruck20,3)+(O38*M38-P38*N38)*VLOOKUP(0,EmTruck20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C38*(1-M38)*VLOOKUP(K38,EmAuto20,4)-D38*(1-N38)*VLOOKUP(L38,EmAuto20,4)+(O38*(1-M38)-P38*(1-N38))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C38*M38*VLOOKUP(K38,EmTruck20,4)-D38*N38*VLOOKUP(L38,EmTruck20,4)+(O38*M38-P38*N38)*VLOOKUP(0,EmTruck20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C38*(1-M38)*VLOOKUP(K38,EmAuto20,5)-D38*(1-N38)*VLOOKUP(L38,EmAuto20,5)+(O38*(1-M38)-P38*(1-N38))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C38*M38*VLOOKUP(K38,EmTruck20,5)-D38*N38*VLOOKUP(L38,EmTruck20,5)+(O38*M38-P38*N38)*VLOOKUP(0,EmTruck20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C38*(1-M38)*VLOOKUP(K38,EmAuto20,6)-D38*(1-N38)*VLOOKUP(L38,EmAuto20,6)+(O38*(1-M38)-P38*(1-N38))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C38*M38*VLOOKUP(K38,EmTruck20,6)-D38*N38*VLOOKUP(L38,EmTruck20,6)+(O38*M38-P38*N38)*VLOOKUP(0,EmTruck20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C38*(1-M38)*VLOOKUP(K38,EmAuto20,7)-D38*(1-N38)*VLOOKUP(L38,EmAuto20,7)+(O38*(1-M38)-P38*(1-N38))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C38*M38*VLOOKUP(K38,EmTruck20,7)-D38*N38*VLOOKUP(L38,EmTruck20,7)+(O38*M38-P38*N38)*VLOOKUP(0,EmTruck20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C38*(1-M38)*VLOOKUP(K38,EmAuto20,8)-D38*(1-N38)*VLOOKUP(L38,EmAuto20,8)+(O38*(1-M38)-P38*(1-N38))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C38*M38*VLOOKUP(K38,EmTruck20,8)-D38*N38*VLOOKUP(L38,EmTruck20,8)+(O38*M38-P38*N38)*VLOOKUP(0,EmTruck20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C38*VLOOKUP(K38,EmBus20,2)-D38*VLOOKUP(L38,EmBus20,2)+(O38-P38)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C38*VLOOKUP(K38,EmBus20,3)-D38*VLOOKUP(L38,EmBus20,3)+(O38-P38)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C38*VLOOKUP(K38,EmBus20,4)-D38*VLOOKUP(L38,EmBus20,4)+(O38-P38)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C38*VLOOKUP(K38,EmBus20,5)-D38*VLOOKUP(L38,EmBus20,5)+(O38-P38)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C38*VLOOKUP(K38,EmBus20,6)-D38*VLOOKUP(L38,EmBus20,6)+(O38-P38)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C38*VLOOKUP(K38,EmBus20,7)-D38*VLOOKUP(L38,EmBus20,7)+(O38-P38)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C38*VLOOKUP(K38,EmBus20,8)-D38*VLOOKUP(L38,EmBus20,8)+(O38-P38)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C38-D38)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C38-D38)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C38-D38)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C38-D38)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C38-D38)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C38-D38)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C38-D38)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C38-D38)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C38-D38)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C38-D38)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C38-D38)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C38-D38)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C38-D38)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C38-D38)*PARAMETERS!$CW$37),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,14,0,null,{"$f":"IF(Emissions<>\"N\",SUM($BO38:BP38),0)","v":0},null,0,null,{"$f":"SUM($BO102:BP102)","v":0},{"$f":"SUM($BO166:BP166)","v":0},{"$f":"SUM($BO230:BP230)","v":0},{"$f":"SUM($BO294:BP294)","v":0},{"$f":"SUM($BO358:BP358)","v":0},{"$f":"SUM($BO422:BP422)","v":0},{"$f":"SUM($BO486:BP486)","v":0},{"$f":"SUM($BO550:BP550)","v":{"$error":"#N/A"}},{"$f":"SUM($BO614:BP614)","v":{"$error":"#N/A"}},{"$f":"SUM($BO678:BP678)","v":{"$error":"#N/A"}},{"$f":"SUM($BO742:BP742)","v":{"$error":"#N/A"}},{"$f":"SUM($BO806:BP806)","v":{"$error":"#N/A"}},{"$f":"SUM($BO870:BP870)","v":{"$error":"#N/A"}}]
[null,12,{"$f":"MAX(TREND(C24:C25,B24:B25,B39),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B39),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B39),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B39),0)","v":0},{"$f":"MAX(TREND(G24:G25,B24:B25,B39),0)","v":0},{"$f":"MAX(TREND(H24:H25,B24:B25,B39),0)","v":0},{"$f":"MAX(TREND(I24:I25,B24:B25,B39),0)","v":0},{"$f":"MAX(TREND(J24:J25,B24:B25,B39),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C39/E39,1)),MAX(5,ROUND(G39/I39,1))),55)","v":55},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D39/F39,1)),MAX(5,ROUND(H39/J39,1))),55)","v":55},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B39),0),1)","v":0},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B39),0),1)","v":0},{"$f":"MAX(TREND(O24:O25,B24:B25,B39),0)","v":0},{"$f":"MAX(TREND(P24:P25,B24:B25,B39),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C39*(1-M39)*0.00000110231131*(VLOOKUP(K39,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K39,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B39-YearCurrent)+VLOOKUP(K39,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K39,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K39,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K39,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C39*M39*0.00000110231131*(VLOOKUP(K39,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K39,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B39-YearCurrent)+VLOOKUP(K39,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K39,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K39,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K39,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D39*(1-N39)*0.00000110231131*(VLOOKUP(L39,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L39,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B39-YearCurrent)+VLOOKUP(L39,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L39,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L39,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L39,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D39*N39*0.00000110231131*(VLOOKUP(L39,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L39,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B39-YearCurrent)+VLOOKUP(L39,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L39,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L39,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L39,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O39*(1-M39)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B39-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O39*M39*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B39-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P39*(1-N39)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B39-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P39*N39*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B39-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C39*0.00000110231131*(VLOOKUP(K39,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K39,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B39-YearCurrent)+VLOOKUP(K39,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K39,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K39,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K39,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D39*0.00000110231131*(VLOOKUP(L39,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L39,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B39-YearCurrent)+VLOOKUP(L39,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L39,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L39,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L39,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C39*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B39-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D39*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B39-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C39*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B39-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D39*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B39-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},0,0,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C39*(1-M39)*VLOOKUP(K39,EmAuto20,2)-D39*(1-N39)*VLOOKUP(L39,EmAuto20,2)+(O39*(1-M39)-P39*(1-N39))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C39*M39*VLOOKUP(K39,EmTruck20,2)-D39*N39*VLOOKUP(L39,EmTruck20,2)+(O39*M39-P39*N39)*VLOOKUP(0,EmTruck20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C39*(1-M39)*VLOOKUP(K39,EmAuto20,3)-D39*(1-N39)*VLOOKUP(L39,EmAuto20,3)+(O39*(1-M39)-P39*(1-N39))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C39*M39*VLOOKUP(K39,EmTruck20,3)-D39*N39*VLOOKUP(L39,EmTruck20,3)+(O39*M39-P39*N39)*VLOOKUP(0,EmTruck20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C39*(1-M39)*VLOOKUP(K39,EmAuto20,4)-D39*(1-N39)*VLOOKUP(L39,EmAuto20,4)+(O39*(1-M39)-P39*(1-N39))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C39*M39*VLOOKUP(K39,EmTruck20,4)-D39*N39*VLOOKUP(L39,EmTruck20,4)+(O39*M39-P39*N39)*VLOOKUP(0,EmTruck20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C39*(1-M39)*VLOOKUP(K39,EmAuto20,5)-D39*(1-N39)*VLOOKUP(L39,EmAuto20,5)+(O39*(1-M39)-P39*(1-N39))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C39*M39*VLOOKUP(K39,EmTruck20,5)-D39*N39*VLOOKUP(L39,EmTruck20,5)+(O39*M39-P39*N39)*VLOOKUP(0,EmTruck20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C39*(1-M39)*VLOOKUP(K39,EmAuto20,6)-D39*(1-N39)*VLOOKUP(L39,EmAuto20,6)+(O39*(1-M39)-P39*(1-N39))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C39*M39*VLOOKUP(K39,EmTruck20,6)-D39*N39*VLOOKUP(L39,EmTruck20,6)+(O39*M39-P39*N39)*VLOOKUP(0,EmTruck20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C39*(1-M39)*VLOOKUP(K39,EmAuto20,7)-D39*(1-N39)*VLOOKUP(L39,EmAuto20,7)+(O39*(1-M39)-P39*(1-N39))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C39*M39*VLOOKUP(K39,EmTruck20,7)-D39*N39*VLOOKUP(L39,EmTruck20,7)+(O39*M39-P39*N39)*VLOOKUP(0,EmTruck20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C39*(1-M39)*VLOOKUP(K39,EmAuto20,8)-D39*(1-N39)*VLOOKUP(L39,EmAuto20,8)+(O39*(1-M39)-P39*(1-N39))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C39*M39*VLOOKUP(K39,EmTruck20,8)-D39*N39*VLOOKUP(L39,EmTruck20,8)+(O39*M39-P39*N39)*VLOOKUP(0,EmTruck20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C39*VLOOKUP(K39,EmBus20,2)-D39*VLOOKUP(L39,EmBus20,2)+(O39-P39)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C39*VLOOKUP(K39,EmBus20,3)-D39*VLOOKUP(L39,EmBus20,3)+(O39-P39)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C39*VLOOKUP(K39,EmBus20,4)-D39*VLOOKUP(L39,EmBus20,4)+(O39-P39)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C39*VLOOKUP(K39,EmBus20,5)-D39*VLOOKUP(L39,EmBus20,5)+(O39-P39)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C39*VLOOKUP(K39,EmBus20,6)-D39*VLOOKUP(L39,EmBus20,6)+(O39-P39)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C39*VLOOKUP(K39,EmBus20,7)-D39*VLOOKUP(L39,EmBus20,7)+(O39-P39)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C39*VLOOKUP(K39,EmBus20,8)-D39*VLOOKUP(L39,EmBus20,8)+(O39-P39)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C39-D39)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C39-D39)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C39-D39)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C39-D39)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C39-D39)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C39-D39)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C39-D39)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C39-D39)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C39-D39)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C39-D39)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C39-D39)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C39-D39)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C39-D39)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C39-D39)*PARAMETERS!$CW$37),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,15,0,null,{"$f":"IF(Emissions<>\"N\",SUM($BO39:BP39),0)","v":0},null,0,null,{"$f":"SUM($BO103:BP103)","v":0},{"$f":"SUM($BO167:BP167)","v":0},{"$f":"SUM($BO231:BP231)","v":0},{"$f":"SUM($BO295:BP295)","v":0},{"$f":"SUM($BO359:BP359)","v":0},{"$f":"SUM($BO423:BP423)","v":0},{"$f":"SUM($BO487:BP487)","v":0},{"$f":"SUM($BO551:BP551)","v":{"$error":"#N/A"}},{"$f":"SUM($BO615:BP615)","v":{"$error":"#N/A"}},{"$f":"SUM($BO679:BP679)","v":{"$error":"#N/A"}},{"$f":"SUM($BO743:BP743)","v":{"$error":"#N/A"}},{"$f":"SUM($BO807:BP807)","v":{"$error":"#N/A"}},{"$f":"SUM($BO871:BP871)","v":{"$error":"#N/A"}}]
[null,13,{"$f":"MAX(TREND(C24:C25,B24:B25,B40),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B40),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B40),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B40),0)","v":0},{"$f":"MAX(TREND(G24:G25,B24:B25,B40),0)","v":0},{"$f":"MAX(TREND(H24:H25,B24:B25,B40),0)","v":0},{"$f":"MAX(TREND(I24:I25,B24:B25,B40),0)","v":0},{"$f":"MAX(TREND(J24:J25,B24:B25,B40),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C40/E40,1)),MAX(5,ROUND(G40/I40,1))),55)","v":55},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D40/F40,1)),MAX(5,ROUND(H40/J40,1))),55)","v":55},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B40),0),1)","v":0},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B40),0),1)","v":0},{"$f":"MAX(TREND(O24:O25,B24:B25,B40),0)","v":0},{"$f":"MAX(TREND(P24:P25,B24:B25,B40),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C40*(1-M40)*0.00000110231131*(VLOOKUP(K40,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K40,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B40-YearCurrent)+VLOOKUP(K40,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K40,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K40,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K40,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C40*M40*0.00000110231131*(VLOOKUP(K40,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K40,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B40-YearCurrent)+VLOOKUP(K40,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K40,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K40,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K40,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D40*(1-N40)*0.00000110231131*(VLOOKUP(L40,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L40,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B40-YearCurrent)+VLOOKUP(L40,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L40,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L40,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L40,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D40*N40*0.00000110231131*(VLOOKUP(L40,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L40,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B40-YearCurrent)+VLOOKUP(L40,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L40,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L40,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L40,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O40*(1-M40)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B40-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O40*M40*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B40-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P40*(1-N40)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B40-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P40*N40*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B40-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C40*0.00000110231131*(VLOOKUP(K40,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K40,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B40-YearCurrent)+VLOOKUP(K40,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K40,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K40,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K40,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D40*0.00000110231131*(VLOOKUP(L40,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L40,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B40-YearCurrent)+VLOOKUP(L40,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L40,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L40,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L40,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C40*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B40-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D40*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B40-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C40*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B40-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D40*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B40-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},0,0,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C40*(1-M40)*VLOOKUP(K40,EmAuto20,2)-D40*(1-N40)*VLOOKUP(L40,EmAuto20,2)+(O40*(1-M40)-P40*(1-N40))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C40*M40*VLOOKUP(K40,EmTruck20,2)-D40*N40*VLOOKUP(L40,EmTruck20,2)+(O40*M40-P40*N40)*VLOOKUP(0,EmTruck20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C40*(1-M40)*VLOOKUP(K40,EmAuto20,3)-D40*(1-N40)*VLOOKUP(L40,EmAuto20,3)+(O40*(1-M40)-P40*(1-N40))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C40*M40*VLOOKUP(K40,EmTruck20,3)-D40*N40*VLOOKUP(L40,EmTruck20,3)+(O40*M40-P40*N40)*VLOOKUP(0,EmTruck20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C40*(1-M40)*VLOOKUP(K40,EmAuto20,4)-D40*(1-N40)*VLOOKUP(L40,EmAuto20,4)+(O40*(1-M40)-P40*(1-N40))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C40*M40*VLOOKUP(K40,EmTruck20,4)-D40*N40*VLOOKUP(L40,EmTruck20,4)+(O40*M40-P40*N40)*VLOOKUP(0,EmTruck20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C40*(1-M40)*VLOOKUP(K40,EmAuto20,5)-D40*(1-N40)*VLOOKUP(L40,EmAuto20,5)+(O40*(1-M40)-P40*(1-N40))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C40*M40*VLOOKUP(K40,EmTruck20,5)-D40*N40*VLOOKUP(L40,EmTruck20,5)+(O40*M40-P40*N40)*VLOOKUP(0,EmTruck20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C40*(1-M40)*VLOOKUP(K40,EmAuto20,6)-D40*(1-N40)*VLOOKUP(L40,EmAuto20,6)+(O40*(1-M40)-P40*(1-N40))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C40*M40*VLOOKUP(K40,EmTruck20,6)-D40*N40*VLOOKUP(L40,EmTruck20,6)+(O40*M40-P40*N40)*VLOOKUP(0,EmTruck20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C40*(1-M40)*VLOOKUP(K40,EmAuto20,7)-D40*(1-N40)*VLOOKUP(L40,EmAuto20,7)+(O40*(1-M40)-P40*(1-N40))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C40*M40*VLOOKUP(K40,EmTruck20,7)-D40*N40*VLOOKUP(L40,EmTruck20,7)+(O40*M40-P40*N40)*VLOOKUP(0,EmTruck20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C40*(1-M40)*VLOOKUP(K40,EmAuto20,8)-D40*(1-N40)*VLOOKUP(L40,EmAuto20,8)+(O40*(1-M40)-P40*(1-N40))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C40*M40*VLOOKUP(K40,EmTruck20,8)-D40*N40*VLOOKUP(L40,EmTruck20,8)+(O40*M40-P40*N40)*VLOOKUP(0,EmTruck20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C40*VLOOKUP(K40,EmBus20,2)-D40*VLOOKUP(L40,EmBus20,2)+(O40-P40)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C40*VLOOKUP(K40,EmBus20,3)-D40*VLOOKUP(L40,EmBus20,3)+(O40-P40)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C40*VLOOKUP(K40,EmBus20,4)-D40*VLOOKUP(L40,EmBus20,4)+(O40-P40)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C40*VLOOKUP(K40,EmBus20,5)-D40*VLOOKUP(L40,EmBus20,5)+(O40-P40)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C40*VLOOKUP(K40,EmBus20,6)-D40*VLOOKUP(L40,EmBus20,6)+(O40-P40)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C40*VLOOKUP(K40,EmBus20,7)-D40*VLOOKUP(L40,EmBus20,7)+(O40-P40)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C40*VLOOKUP(K40,EmBus20,8)-D40*VLOOKUP(L40,EmBus20,8)+(O40-P40)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C40-D40)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C40-D40)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C40-D40)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C40-D40)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C40-D40)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C40-D40)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C40-D40)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C40-D40)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C40-D40)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C40-D40)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C40-D40)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C40-D40)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C40-D40)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C40-D40)*PARAMETERS!$CW$37),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,16,0,null,{"$f":"IF(Emissions<>\"N\",SUM($BO40:BP40),0)","v":0},null,0,null,{"$f":"SUM($BO104:BP104)","v":0},{"$f":"SUM($BO168:BP168)","v":0},{"$f":"SUM($BO232:BP232)","v":0},{"$f":"SUM($BO296:BP296)","v":0},{"$f":"SUM($BO360:BP360)","v":0},{"$f":"SUM($BO424:BP424)","v":0},{"$f":"SUM($BO488:BP488)","v":0},{"$f":"SUM($BO552:BP552)","v":{"$error":"#N/A"}},{"$f":"SUM($BO616:BP616)","v":{"$error":"#N/A"}},{"$f":"SUM($BO680:BP680)","v":{"$error":"#N/A"}},{"$f":"SUM($BO744:BP744)","v":{"$error":"#N/A"}},{"$f":"SUM($BO808:BP808)","v":{"$error":"#N/A"}},{"$f":"SUM($BO872:BP872)","v":{"$error":"#N/A"}}]
[null,14,{"$f":"MAX(TREND(C24:C25,B24:B25,B41),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B41),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B41),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B41),0)","v":0},{"$f":"MAX(TREND(G24:G25,B24:B25,B41),0)","v":0},{"$f":"MAX(TREND(H24:H25,B24:B25,B41),0)","v":0},{"$f":"MAX(TREND(I24:I25,B24:B25,B41),0)","v":0},{"$f":"MAX(TREND(J24:J25,B24:B25,B41),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C41/E41,1)),MAX(5,ROUND(G41/I41,1))),55)","v":55},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D41/F41,1)),MAX(5,ROUND(H41/J41,1))),55)","v":55},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B41),0),1)","v":0},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B41),0),1)","v":0},{"$f":"MAX(TREND(O24:O25,B24:B25,B41),0)","v":0},{"$f":"MAX(TREND(P24:P25,B24:B25,B41),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C41*(1-M41)*0.00000110231131*(VLOOKUP(K41,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K41,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B41-YearCurrent)+VLOOKUP(K41,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K41,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K41,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K41,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C41*M41*0.00000110231131*(VLOOKUP(K41,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K41,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B41-YearCurrent)+VLOOKUP(K41,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K41,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K41,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K41,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D41*(1-N41)*0.00000110231131*(VLOOKUP(L41,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L41,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B41-YearCurrent)+VLOOKUP(L41,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L41,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L41,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L41,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D41*N41*0.00000110231131*(VLOOKUP(L41,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L41,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B41-YearCurrent)+VLOOKUP(L41,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L41,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L41,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L41,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O41*(1-M41)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B41-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O41*M41*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B41-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P41*(1-N41)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B41-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P41*N41*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B41-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C41*0.00000110231131*(VLOOKUP(K41,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K41,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B41-YearCurrent)+VLOOKUP(K41,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K41,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K41,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K41,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D41*0.00000110231131*(VLOOKUP(L41,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L41,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B41-YearCurrent)+VLOOKUP(L41,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L41,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L41,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L41,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C41*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B41-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D41*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B41-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C41*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B41-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D41*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B41-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},0,0,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C41*(1-M41)*VLOOKUP(K41,EmAuto20,2)-D41*(1-N41)*VLOOKUP(L41,EmAuto20,2)+(O41*(1-M41)-P41*(1-N41))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C41*M41*VLOOKUP(K41,EmTruck20,2)-D41*N41*VLOOKUP(L41,EmTruck20,2)+(O41*M41-P41*N41)*VLOOKUP(0,EmTruck20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C41*(1-M41)*VLOOKUP(K41,EmAuto20,3)-D41*(1-N41)*VLOOKUP(L41,EmAuto20,3)+(O41*(1-M41)-P41*(1-N41))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C41*M41*VLOOKUP(K41,EmTruck20,3)-D41*N41*VLOOKUP(L41,EmTruck20,3)+(O41*M41-P41*N41)*VLOOKUP(0,EmTruck20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C41*(1-M41)*VLOOKUP(K41,EmAuto20,4)-D41*(1-N41)*VLOOKUP(L41,EmAuto20,4)+(O41*(1-M41)-P41*(1-N41))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C41*M41*VLOOKUP(K41,EmTruck20,4)-D41*N41*VLOOKUP(L41,EmTruck20,4)+(O41*M41-P41*N41)*VLOOKUP(0,EmTruck20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C41*(1-M41)*VLOOKUP(K41,EmAuto20,5)-D41*(1-N41)*VLOOKUP(L41,EmAuto20,5)+(O41*(1-M41)-P41*(1-N41))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C41*M41*VLOOKUP(K41,EmTruck20,5)-D41*N41*VLOOKUP(L41,EmTruck20,5)+(O41*M41-P41*N41)*VLOOKUP(0,EmTruck20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C41*(1-M41)*VLOOKUP(K41,EmAuto20,6)-D41*(1-N41)*VLOOKUP(L41,EmAuto20,6)+(O41*(1-M41)-P41*(1-N41))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C41*M41*VLOOKUP(K41,EmTruck20,6)-D41*N41*VLOOKUP(L41,EmTruck20,6)+(O41*M41-P41*N41)*VLOOKUP(0,EmTruck20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C41*(1-M41)*VLOOKUP(K41,EmAuto20,7)-D41*(1-N41)*VLOOKUP(L41,EmAuto20,7)+(O41*(1-M41)-P41*(1-N41))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C41*M41*VLOOKUP(K41,EmTruck20,7)-D41*N41*VLOOKUP(L41,EmTruck20,7)+(O41*M41-P41*N41)*VLOOKUP(0,EmTruck20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C41*(1-M41)*VLOOKUP(K41,EmAuto20,8)-D41*(1-N41)*VLOOKUP(L41,EmAuto20,8)+(O41*(1-M41)-P41*(1-N41))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C41*M41*VLOOKUP(K41,EmTruck20,8)-D41*N41*VLOOKUP(L41,EmTruck20,8)+(O41*M41-P41*N41)*VLOOKUP(0,EmTruck20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C41*VLOOKUP(K41,EmBus20,2)-D41*VLOOKUP(L41,EmBus20,2)+(O41-P41)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C41*VLOOKUP(K41,EmBus20,3)-D41*VLOOKUP(L41,EmBus20,3)+(O41-P41)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C41*VLOOKUP(K41,EmBus20,4)-D41*VLOOKUP(L41,EmBus20,4)+(O41-P41)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C41*VLOOKUP(K41,EmBus20,5)-D41*VLOOKUP(L41,EmBus20,5)+(O41-P41)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C41*VLOOKUP(K41,EmBus20,6)-D41*VLOOKUP(L41,EmBus20,6)+(O41-P41)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C41*VLOOKUP(K41,EmBus20,7)-D41*VLOOKUP(L41,EmBus20,7)+(O41-P41)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C41*VLOOKUP(K41,EmBus20,8)-D41*VLOOKUP(L41,EmBus20,8)+(O41-P41)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C41-D41)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C41-D41)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C41-D41)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C41-D41)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C41-D41)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C41-D41)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C41-D41)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C41-D41)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C41-D41)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C41-D41)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C41-D41)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C41-D41)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C41-D41)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C41-D41)*PARAMETERS!$CW$37),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,17,0,null,{"$f":"IF(Emissions<>\"N\",SUM($BO41:BP41),0)","v":0},null,0,null,{"$f":"SUM($BO105:BP105)","v":0},{"$f":"SUM($BO169:BP169)","v":0},{"$f":"SUM($BO233:BP233)","v":0},{"$f":"SUM($BO297:BP297)","v":0},{"$f":"SUM($BO361:BP361)","v":0},{"$f":"SUM($BO425:BP425)","v":0},{"$f":"SUM($BO489:BP489)","v":0},{"$f":"SUM($BO553:BP553)","v":{"$error":"#N/A"}},{"$f":"SUM($BO617:BP617)","v":{"$error":"#N/A"}},{"$f":"SUM($BO681:BP681)","v":{"$error":"#N/A"}},{"$f":"SUM($BO745:BP745)","v":{"$error":"#N/A"}},{"$f":"SUM($BO809:BP809)","v":{"$error":"#N/A"}},{"$f":"SUM($BO873:BP873)","v":{"$error":"#N/A"}}]
[null,15,{"$f":"MAX(TREND(C24:C25,B24:B25,B42),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B42),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B42),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B42),0)","v":0},{"$f":"MAX(TREND(G24:G25,B24:B25,B42),0)","v":0},{"$f":"MAX(TREND(H24:H25,B24:B25,B42),0)","v":0},{"$f":"MAX(TREND(I24:I25,B24:B25,B42),0)","v":0},{"$f":"MAX(TREND(J24:J25,B24:B25,B42),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C42/E42,1)),MAX(5,ROUND(G42/I42,1))),55)","v":55},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D42/F42,1)),MAX(5,ROUND(H42/J42,1))),55)","v":55},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B42),0),1)","v":0},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B42),0),1)","v":0},{"$f":"MAX(TREND(O24:O25,B24:B25,B42),0)","v":0},{"$f":"MAX(TREND(P24:P25,B24:B25,B42),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C42*(1-M42)*0.00000110231131*(VLOOKUP(K42,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K42,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B42-YearCurrent)+VLOOKUP(K42,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K42,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K42,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K42,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C42*M42*0.00000110231131*(VLOOKUP(K42,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K42,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B42-YearCurrent)+VLOOKUP(K42,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K42,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K42,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K42,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D42*(1-N42)*0.00000110231131*(VLOOKUP(L42,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L42,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B42-YearCurrent)+VLOOKUP(L42,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L42,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L42,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L42,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D42*N42*0.00000110231131*(VLOOKUP(L42,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L42,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B42-YearCurrent)+VLOOKUP(L42,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L42,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L42,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L42,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O42*(1-M42)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B42-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O42*M42*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B42-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P42*(1-N42)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B42-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P42*N42*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B42-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C42*0.00000110231131*(VLOOKUP(K42,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K42,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B42-YearCurrent)+VLOOKUP(K42,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K42,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K42,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K42,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D42*0.00000110231131*(VLOOKUP(L42,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L42,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B42-YearCurrent)+VLOOKUP(L42,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L42,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L42,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L42,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C42*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B42-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D42*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B42-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C42*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B42-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D42*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B42-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},0,0,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C42*(1-M42)*VLOOKUP(K42,EmAuto20,2)-D42*(1-N42)*VLOOKUP(L42,EmAuto20,2)+(O42*(1-M42)-P42*(1-N42))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C42*M42*VLOOKUP(K42,EmTruck20,2)-D42*N42*VLOOKUP(L42,EmTruck20,2)+(O42*M42-P42*N42)*VLOOKUP(0,EmTruck20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C42*(1-M42)*VLOOKUP(K42,EmAuto20,3)-D42*(1-N42)*VLOOKUP(L42,EmAuto20,3)+(O42*(1-M42)-P42*(1-N42))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C42*M42*VLOOKUP(K42,EmTruck20,3)-D42*N42*VLOOKUP(L42,EmTruck20,3)+(O42*M42-P42*N42)*VLOOKUP(0,EmTruck20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C42*(1-M42)*VLOOKUP(K42,EmAuto20,4)-D42*(1-N42)*VLOOKUP(L42,EmAuto20,4)+(O42*(1-M42)-P42*(1-N42))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C42*M42*VLOOKUP(K42,EmTruck20,4)-D42*N42*VLOOKUP(L42,EmTruck20,4)+(O42*M42-P42*N42)*VLOOKUP(0,EmTruck20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C42*(1-M42)*VLOOKUP(K42,EmAuto20,5)-D42*(1-N42)*VLOOKUP(L42,EmAuto20,5)+(O42*(1-M42)-P42*(1-N42))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C42*M42*VLOOKUP(K42,EmTruck20,5)-D42*N42*VLOOKUP(L42,EmTruck20,5)+(O42*M42-P42*N42)*VLOOKUP(0,EmTruck20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C42*(1-M42)*VLOOKUP(K42,EmAuto20,6)-D42*(1-N42)*VLOOKUP(L42,EmAuto20,6)+(O42*(1-M42)-P42*(1-N42))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C42*M42*VLOOKUP(K42,EmTruck20,6)-D42*N42*VLOOKUP(L42,EmTruck20,6)+(O42*M42-P42*N42)*VLOOKUP(0,EmTruck20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C42*(1-M42)*VLOOKUP(K42,EmAuto20,7)-D42*(1-N42)*VLOOKUP(L42,EmAuto20,7)+(O42*(1-M42)-P42*(1-N42))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C42*M42*VLOOKUP(K42,EmTruck20,7)-D42*N42*VLOOKUP(L42,EmTruck20,7)+(O42*M42-P42*N42)*VLOOKUP(0,EmTruck20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C42*(1-M42)*VLOOKUP(K42,EmAuto20,8)-D42*(1-N42)*VLOOKUP(L42,EmAuto20,8)+(O42*(1-M42)-P42*(1-N42))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C42*M42*VLOOKUP(K42,EmTruck20,8)-D42*N42*VLOOKUP(L42,EmTruck20,8)+(O42*M42-P42*N42)*VLOOKUP(0,EmTruck20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C42*VLOOKUP(K42,EmBus20,2)-D42*VLOOKUP(L42,EmBus20,2)+(O42-P42)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C42*VLOOKUP(K42,EmBus20,3)-D42*VLOOKUP(L42,EmBus20,3)+(O42-P42)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C42*VLOOKUP(K42,EmBus20,4)-D42*VLOOKUP(L42,EmBus20,4)+(O42-P42)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C42*VLOOKUP(K42,EmBus20,5)-D42*VLOOKUP(L42,EmBus20,5)+(O42-P42)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C42*VLOOKUP(K42,EmBus20,6)-D42*VLOOKUP(L42,EmBus20,6)+(O42-P42)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C42*VLOOKUP(K42,EmBus20,7)-D42*VLOOKUP(L42,EmBus20,7)+(O42-P42)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C42*VLOOKUP(K42,EmBus20,8)-D42*VLOOKUP(L42,EmBus20,8)+(O42-P42)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C42-D42)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C42-D42)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C42-D42)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C42-D42)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C42-D42)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C42-D42)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C42-D42)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C42-D42)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C42-D42)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C42-D42)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C42-D42)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C42-D42)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C42-D42)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C42-D42)*PARAMETERS!$CW$37),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,18,0,null,{"$f":"IF(Emissions<>\"N\",SUM($BO42:BP42),0)","v":0},null,0,null,{"$f":"SUM($BO106:BP106)","v":0},{"$f":"SUM($BO170:BP170)","v":0},{"$f":"SUM($BO234:BP234)","v":0},{"$f":"SUM($BO298:BP298)","v":0},{"$f":"SUM($BO362:BP362)","v":0},{"$f":"SUM($BO426:BP426)","v":0},{"$f":"SUM($BO490:BP490)","v":0},{"$f":"SUM($BO554:BP554)","v":{"$error":"#N/A"}},{"$f":"SUM($BO618:BP618)","v":{"$error":"#N/A"}},{"$f":"SUM($BO682:BP682)","v":{"$error":"#N/A"}},{"$f":"SUM($BO746:BP746)","v":{"$error":"#N/A"}},{"$f":"SUM($BO810:BP810)","v":{"$error":"#N/A"}},{"$f":"SUM($BO874:BP874)","v":{"$error":"#N/A"}}]
[null,16,{"$f":"MAX(TREND(C24:C25,B24:B25,B43),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B43),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B43),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B43),0)","v":0},{"$f":"MAX(TREND(G24:G25,B24:B25,B43),0)","v":0},{"$f":"MAX(TREND(H24:H25,B24:B25,B43),0)","v":0},{"$f":"MAX(TREND(I24:I25,B24:B25,B43),0)","v":0},{"$f":"MAX(TREND(J24:J25,B24:B25,B43),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C43/E43,1)),MAX(5,ROUND(G43/I43,1))),55)","v":55},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D43/F43,1)),MAX(5,ROUND(H43/J43,1))),55)","v":55},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B43),0),1)","v":0},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B43),0),1)","v":0},{"$f":"MAX(TREND(O24:O25,B24:B25,B43),0)","v":0},{"$f":"MAX(TREND(P24:P25,B24:B25,B43),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C43*(1-M43)*0.00000110231131*(VLOOKUP(K43,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K43,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B43-YearCurrent)+VLOOKUP(K43,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K43,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K43,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K43,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C43*M43*0.00000110231131*(VLOOKUP(K43,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K43,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B43-YearCurrent)+VLOOKUP(K43,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K43,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K43,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K43,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D43*(1-N43)*0.00000110231131*(VLOOKUP(L43,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L43,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B43-YearCurrent)+VLOOKUP(L43,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L43,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L43,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L43,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D43*N43*0.00000110231131*(VLOOKUP(L43,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L43,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B43-YearCurrent)+VLOOKUP(L43,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L43,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L43,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L43,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O43*(1-M43)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B43-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O43*M43*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B43-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P43*(1-N43)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B43-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P43*N43*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B43-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C43*0.00000110231131*(VLOOKUP(K43,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K43,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B43-YearCurrent)+VLOOKUP(K43,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K43,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K43,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K43,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D43*0.00000110231131*(VLOOKUP(L43,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L43,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B43-YearCurrent)+VLOOKUP(L43,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L43,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L43,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L43,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C43*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B43-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D43*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B43-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C43*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B43-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D43*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B43-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},0,0,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C43*(1-M43)*VLOOKUP(K43,EmAuto20,2)-D43*(1-N43)*VLOOKUP(L43,EmAuto20,2)+(O43*(1-M43)-P43*(1-N43))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C43*M43*VLOOKUP(K43,EmTruck20,2)-D43*N43*VLOOKUP(L43,EmTruck20,2)+(O43*M43-P43*N43)*VLOOKUP(0,EmTruck20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C43*(1-M43)*VLOOKUP(K43,EmAuto20,3)-D43*(1-N43)*VLOOKUP(L43,EmAuto20,3)+(O43*(1-M43)-P43*(1-N43))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C43*M43*VLOOKUP(K43,EmTruck20,3)-D43*N43*VLOOKUP(L43,EmTruck20,3)+(O43*M43-P43*N43)*VLOOKUP(0,EmTruck20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C43*(1-M43)*VLOOKUP(K43,EmAuto20,4)-D43*(1-N43)*VLOOKUP(L43,EmAuto20,4)+(O43*(1-M43)-P43*(1-N43))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C43*M43*VLOOKUP(K43,EmTruck20,4)-D43*N43*VLOOKUP(L43,EmTruck20,4)+(O43*M43-P43*N43)*VLOOKUP(0,EmTruck20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C43*(1-M43)*VLOOKUP(K43,EmAuto20,5)-D43*(1-N43)*VLOOKUP(L43,EmAuto20,5)+(O43*(1-M43)-P43*(1-N43))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C43*M43*VLOOKUP(K43,EmTruck20,5)-D43*N43*VLOOKUP(L43,EmTruck20,5)+(O43*M43-P43*N43)*VLOOKUP(0,EmTruck20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C43*(1-M43)*VLOOKUP(K43,EmAuto20,6)-D43*(1-N43)*VLOOKUP(L43,EmAuto20,6)+(O43*(1-M43)-P43*(1-N43))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C43*M43*VLOOKUP(K43,EmTruck20,6)-D43*N43*VLOOKUP(L43,EmTruck20,6)+(O43*M43-P43*N43)*VLOOKUP(0,EmTruck20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C43*(1-M43)*VLOOKUP(K43,EmAuto20,7)-D43*(1-N43)*VLOOKUP(L43,EmAuto20,7)+(O43*(1-M43)-P43*(1-N43))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C43*M43*VLOOKUP(K43,EmTruck20,7)-D43*N43*VLOOKUP(L43,EmTruck20,7)+(O43*M43-P43*N43)*VLOOKUP(0,EmTruck20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C43*(1-M43)*VLOOKUP(K43,EmAuto20,8)-D43*(1-N43)*VLOOKUP(L43,EmAuto20,8)+(O43*(1-M43)-P43*(1-N43))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C43*M43*VLOOKUP(K43,EmTruck20,8)-D43*N43*VLOOKUP(L43,EmTruck20,8)+(O43*M43-P43*N43)*VLOOKUP(0,EmTruck20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C43*VLOOKUP(K43,EmBus20,2)-D43*VLOOKUP(L43,EmBus20,2)+(O43-P43)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C43*VLOOKUP(K43,EmBus20,3)-D43*VLOOKUP(L43,EmBus20,3)+(O43-P43)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C43*VLOOKUP(K43,EmBus20,4)-D43*VLOOKUP(L43,EmBus20,4)+(O43-P43)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C43*VLOOKUP(K43,EmBus20,5)-D43*VLOOKUP(L43,EmBus20,5)+(O43-P43)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C43*VLOOKUP(K43,EmBus20,6)-D43*VLOOKUP(L43,EmBus20,6)+(O43-P43)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C43*VLOOKUP(K43,EmBus20,7)-D43*VLOOKUP(L43,EmBus20,7)+(O43-P43)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C43*VLOOKUP(K43,EmBus20,8)-D43*VLOOKUP(L43,EmBus20,8)+(O43-P43)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C43-D43)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C43-D43)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C43-D43)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C43-D43)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C43-D43)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C43-D43)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C43-D43)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C43-D43)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C43-D43)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C43-D43)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C43-D43)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C43-D43)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C43-D43)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C43-D43)*PARAMETERS!$CW$37),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,19,0,null,{"$f":"IF(Emissions<>\"N\",SUM($BO43:BP43),0)","v":0},null,0,null,{"$f":"SUM($BO107:BP107)","v":0},{"$f":"SUM($BO171:BP171)","v":0},{"$f":"SUM($BO235:BP235)","v":0},{"$f":"SUM($BO299:BP299)","v":0},{"$f":"SUM($BO363:BP363)","v":0},{"$f":"SUM($BO427:BP427)","v":0},{"$f":"SUM($BO491:BP491)","v":0},{"$f":"SUM($BO555:BP555)","v":{"$error":"#N/A"}},{"$f":"SUM($BO619:BP619)","v":{"$error":"#N/A"}},{"$f":"SUM($BO683:BP683)","v":{"$error":"#N/A"}},{"$f":"SUM($BO747:BP747)","v":{"$error":"#N/A"}},{"$f":"SUM($BO811:BP811)","v":{"$error":"#N/A"}},{"$f":"SUM($BO875:BP875)","v":{"$error":"#N/A"}}]
[null,17,{"$f":"MAX(TREND(C24:C25,B24:B25,B44),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B44),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B44),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B44),0)","v":0},{"$f":"MAX(TREND(G24:G25,B24:B25,B44),0)","v":0},{"$f":"MAX(TREND(H24:H25,B24:B25,B44),0)","v":0},{"$f":"MAX(TREND(I24:I25,B24:B25,B44),0)","v":0},{"$f":"MAX(TREND(J24:J25,B24:B25,B44),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C44/E44,1)),MAX(5,ROUND(G44/I44,1))),55)","v":55},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D44/F44,1)),MAX(5,ROUND(H44/J44,1))),55)","v":55},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B44),0),1)","v":0},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B44),0),1)","v":0},{"$f":"MAX(TREND(O24:O25,B24:B25,B44),0)","v":0},{"$f":"MAX(TREND(P24:P25,B24:B25,B44),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C44*(1-M44)*0.00000110231131*(VLOOKUP(K44,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K44,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B44-YearCurrent)+VLOOKUP(K44,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K44,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K44,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K44,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C44*M44*0.00000110231131*(VLOOKUP(K44,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K44,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B44-YearCurrent)+VLOOKUP(K44,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K44,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K44,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K44,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D44*(1-N44)*0.00000110231131*(VLOOKUP(L44,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L44,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B44-YearCurrent)+VLOOKUP(L44,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L44,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L44,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L44,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D44*N44*0.00000110231131*(VLOOKUP(L44,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L44,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B44-YearCurrent)+VLOOKUP(L44,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L44,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L44,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L44,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O44*(1-M44)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B44-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O44*M44*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B44-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P44*(1-N44)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B44-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P44*N44*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B44-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C44*0.00000110231131*(VLOOKUP(K44,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K44,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B44-YearCurrent)+VLOOKUP(K44,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K44,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K44,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K44,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D44*0.00000110231131*(VLOOKUP(L44,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L44,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B44-YearCurrent)+VLOOKUP(L44,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L44,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L44,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L44,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C44*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B44-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D44*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B44-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C44*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B44-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D44*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B44-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},0,0,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C44*(1-M44)*VLOOKUP(K44,EmAuto20,2)-D44*(1-N44)*VLOOKUP(L44,EmAuto20,2)+(O44*(1-M44)-P44*(1-N44))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C44*M44*VLOOKUP(K44,EmTruck20,2)-D44*N44*VLOOKUP(L44,EmTruck20,2)+(O44*M44-P44*N44)*VLOOKUP(0,EmTruck20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C44*(1-M44)*VLOOKUP(K44,EmAuto20,3)-D44*(1-N44)*VLOOKUP(L44,EmAuto20,3)+(O44*(1-M44)-P44*(1-N44))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C44*M44*VLOOKUP(K44,EmTruck20,3)-D44*N44*VLOOKUP(L44,EmTruck20,3)+(O44*M44-P44*N44)*VLOOKUP(0,EmTruck20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C44*(1-M44)*VLOOKUP(K44,EmAuto20,4)-D44*(1-N44)*VLOOKUP(L44,EmAuto20,4)+(O44*(1-M44)-P44*(1-N44))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C44*M44*VLOOKUP(K44,EmTruck20,4)-D44*N44*VLOOKUP(L44,EmTruck20,4)+(O44*M44-P44*N44)*VLOOKUP(0,EmTruck20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C44*(1-M44)*VLOOKUP(K44,EmAuto20,5)-D44*(1-N44)*VLOOKUP(L44,EmAuto20,5)+(O44*(1-M44)-P44*(1-N44))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C44*M44*VLOOKUP(K44,EmTruck20,5)-D44*N44*VLOOKUP(L44,EmTruck20,5)+(O44*M44-P44*N44)*VLOOKUP(0,EmTruck20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C44*(1-M44)*VLOOKUP(K44,EmAuto20,6)-D44*(1-N44)*VLOOKUP(L44,EmAuto20,6)+(O44*(1-M44)-P44*(1-N44))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C44*M44*VLOOKUP(K44,EmTruck20,6)-D44*N44*VLOOKUP(L44,EmTruck20,6)+(O44*M44-P44*N44)*VLOOKUP(0,EmTruck20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C44*(1-M44)*VLOOKUP(K44,EmAuto20,7)-D44*(1-N44)*VLOOKUP(L44,EmAuto20,7)+(O44*(1-M44)-P44*(1-N44))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C44*M44*VLOOKUP(K44,EmTruck20,7)-D44*N44*VLOOKUP(L44,EmTruck20,7)+(O44*M44-P44*N44)*VLOOKUP(0,EmTruck20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C44*(1-M44)*VLOOKUP(K44,EmAuto20,8)-D44*(1-N44)*VLOOKUP(L44,EmAuto20,8)+(O44*(1-M44)-P44*(1-N44))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C44*M44*VLOOKUP(K44,EmTruck20,8)-D44*N44*VLOOKUP(L44,EmTruck20,8)+(O44*M44-P44*N44)*VLOOKUP(0,EmTruck20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C44*VLOOKUP(K44,EmBus20,2)-D44*VLOOKUP(L44,EmBus20,2)+(O44-P44)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C44*VLOOKUP(K44,EmBus20,3)-D44*VLOOKUP(L44,EmBus20,3)+(O44-P44)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C44*VLOOKUP(K44,EmBus20,4)-D44*VLOOKUP(L44,EmBus20,4)+(O44-P44)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C44*VLOOKUP(K44,EmBus20,5)-D44*VLOOKUP(L44,EmBus20,5)+(O44-P44)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C44*VLOOKUP(K44,EmBus20,6)-D44*VLOOKUP(L44,EmBus20,6)+(O44-P44)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C44*VLOOKUP(K44,EmBus20,7)-D44*VLOOKUP(L44,EmBus20,7)+(O44-P44)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C44*VLOOKUP(K44,EmBus20,8)-D44*VLOOKUP(L44,EmBus20,8)+(O44-P44)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C44-D44)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C44-D44)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C44-D44)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C44-D44)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C44-D44)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C44-D44)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C44-D44)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C44-D44)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C44-D44)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C44-D44)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C44-D44)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C44-D44)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C44-D44)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C44-D44)*PARAMETERS!$CW$37),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,20,0,null,{"$f":"IF(Emissions<>\"N\",SUM($BO44:BP44),0)","v":0},null,0,null,{"$f":"SUM($BO108:BP108)","v":0},{"$f":"SUM($BO172:BP172)","v":0},{"$f":"SUM($BO236:BP236)","v":0},{"$f":"SUM($BO300:BP300)","v":0},{"$f":"SUM($BO364:BP364)","v":0},{"$f":"SUM($BO428:BP428)","v":0},{"$f":"SUM($BO492:BP492)","v":0},{"$f":"SUM($BO556:BP556)","v":{"$error":"#N/A"}},{"$f":"SUM($BO620:BP620)","v":{"$error":"#N/A"}},{"$f":"SUM($BO684:BP684)","v":{"$error":"#N/A"}},{"$f":"SUM($BO748:BP748)","v":{"$error":"#N/A"}},{"$f":"SUM($BO812:BP812)","v":{"$error":"#N/A"}},{"$f":"SUM($BO876:BP876)","v":{"$error":"#N/A"}}]
[null,18,{"$f":"MAX(TREND(C24:C25,B24:B25,B45),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B45),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B45),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B45),0)","v":0},{"$f":"MAX(TREND(G24:G25,B24:B25,B45),0)","v":0},{"$f":"MAX(TREND(H24:H25,B24:B25,B45),0)","v":0},{"$f":"MAX(TREND(I24:I25,B24:B25,B45),0)","v":0},{"$f":"MAX(TREND(J24:J25,B24:B25,B45),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C45/E45,1)),MAX(5,ROUND(G45/I45,1))),55)","v":55},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D45/F45,1)),MAX(5,ROUND(H45/J45,1))),55)","v":55},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B45),0),1)","v":0},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B45),0),1)","v":0},{"$f":"MAX(TREND(O24:O25,B24:B25,B45),0)","v":0},{"$f":"MAX(TREND(P24:P25,B24:B25,B45),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C45*(1-M45)*0.00000110231131*(VLOOKUP(K45,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K45,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B45-YearCurrent)+VLOOKUP(K45,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K45,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K45,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K45,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C45*M45*0.00000110231131*(VLOOKUP(K45,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K45,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B45-YearCurrent)+VLOOKUP(K45,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K45,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K45,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K45,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D45*(1-N45)*0.00000110231131*(VLOOKUP(L45,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L45,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B45-YearCurrent)+VLOOKUP(L45,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L45,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L45,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L45,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D45*N45*0.00000110231131*(VLOOKUP(L45,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L45,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B45-YearCurrent)+VLOOKUP(L45,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L45,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L45,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L45,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O45*(1-M45)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B45-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O45*M45*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B45-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P45*(1-N45)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B45-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P45*N45*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B45-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C45*0.00000110231131*(VLOOKUP(K45,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K45,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B45-YearCurrent)+VLOOKUP(K45,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K45,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K45,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K45,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D45*0.00000110231131*(VLOOKUP(L45,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L45,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B45-YearCurrent)+VLOOKUP(L45,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L45,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L45,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L45,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C45*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B45-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D45*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B45-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C45*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B45-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D45*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B45-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},0,0,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C45*(1-M45)*VLOOKUP(K45,EmAuto20,2)-D45*(1-N45)*VLOOKUP(L45,EmAuto20,2)+(O45*(1-M45)-P45*(1-N45))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C45*M45*VLOOKUP(K45,EmTruck20,2)-D45*N45*VLOOKUP(L45,EmTruck20,2)+(O45*M45-P45*N45)*VLOOKUP(0,EmTruck20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C45*(1-M45)*VLOOKUP(K45,EmAuto20,3)-D45*(1-N45)*VLOOKUP(L45,EmAuto20,3)+(O45*(1-M45)-P45*(1-N45))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C45*M45*VLOOKUP(K45,EmTruck20,3)-D45*N45*VLOOKUP(L45,EmTruck20,3)+(O45*M45-P45*N45)*VLOOKUP(0,EmTruck20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C45*(1-M45)*VLOOKUP(K45,EmAuto20,4)-D45*(1-N45)*VLOOKUP(L45,EmAuto20,4)+(O45*(1-M45)-P45*(1-N45))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C45*M45*VLOOKUP(K45,EmTruck20,4)-D45*N45*VLOOKUP(L45,EmTruck20,4)+(O45*M45-P45*N45)*VLOOKUP(0,EmTruck20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C45*(1-M45)*VLOOKUP(K45,EmAuto20,5)-D45*(1-N45)*VLOOKUP(L45,EmAuto20,5)+(O45*(1-M45)-P45*(1-N45))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C45*M45*VLOOKUP(K45,EmTruck20,5)-D45*N45*VLOOKUP(L45,EmTruck20,5)+(O45*M45-P45*N45)*VLOOKUP(0,EmTruck20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C45*(1-M45)*VLOOKUP(K45,EmAuto20,6)-D45*(1-N45)*VLOOKUP(L45,EmAuto20,6)+(O45*(1-M45)-P45*(1-N45))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C45*M45*VLOOKUP(K45,EmTruck20,6)-D45*N45*VLOOKUP(L45,EmTruck20,6)+(O45*M45-P45*N45)*VLOOKUP(0,EmTruck20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C45*(1-M45)*VLOOKUP(K45,EmAuto20,7)-D45*(1-N45)*VLOOKUP(L45,EmAuto20,7)+(O45*(1-M45)-P45*(1-N45))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C45*M45*VLOOKUP(K45,EmTruck20,7)-D45*N45*VLOOKUP(L45,EmTruck20,7)+(O45*M45-P45*N45)*VLOOKUP(0,EmTruck20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C45*(1-M45)*VLOOKUP(K45,EmAuto20,8)-D45*(1-N45)*VLOOKUP(L45,EmAuto20,8)+(O45*(1-M45)-P45*(1-N45))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C45*M45*VLOOKUP(K45,EmTruck20,8)-D45*N45*VLOOKUP(L45,EmTruck20,8)+(O45*M45-P45*N45)*VLOOKUP(0,EmTruck20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C45*VLOOKUP(K45,EmBus20,2)-D45*VLOOKUP(L45,EmBus20,2)+(O45-P45)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C45*VLOOKUP(K45,EmBus20,3)-D45*VLOOKUP(L45,EmBus20,3)+(O45-P45)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C45*VLOOKUP(K45,EmBus20,4)-D45*VLOOKUP(L45,EmBus20,4)+(O45-P45)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C45*VLOOKUP(K45,EmBus20,5)-D45*VLOOKUP(L45,EmBus20,5)+(O45-P45)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C45*VLOOKUP(K45,EmBus20,6)-D45*VLOOKUP(L45,EmBus20,6)+(O45-P45)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C45*VLOOKUP(K45,EmBus20,7)-D45*VLOOKUP(L45,EmBus20,7)+(O45-P45)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C45*VLOOKUP(K45,EmBus20,8)-D45*VLOOKUP(L45,EmBus20,8)+(O45-P45)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C45-D45)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C45-D45)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C45-D45)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C45-D45)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C45-D45)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C45-D45)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C45-D45)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C45-D45)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C45-D45)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C45-D45)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C45-D45)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C45-D45)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C45-D45)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C45-D45)*PARAMETERS!$CW$37),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,21,0,null,{"$f":"IF(Emissions<>\"N\",SUM($BO45:BP45),0)","v":0},null,0,null,{"$f":"SUM($BO109:BP109)","v":0},{"$f":"SUM($BO173:BP173)","v":0},{"$f":"SUM($BO237:BP237)","v":0},{"$f":"SUM($BO301:BP301)","v":0},{"$f":"SUM($BO365:BP365)","v":0},{"$f":"SUM($BO429:BP429)","v":0},{"$f":"SUM($BO493:BP493)","v":0},{"$f":"SUM($BO557:BP557)","v":{"$error":"#N/A"}},{"$f":"SUM($BO621:BP621)","v":{"$error":"#N/A"}},{"$f":"SUM($BO685:BP685)","v":{"$error":"#N/A"}},{"$f":"SUM($BO749:BP749)","v":{"$error":"#N/A"}},{"$f":"SUM($BO813:BP813)","v":{"$error":"#N/A"}},{"$f":"SUM($BO877:BP877)","v":{"$error":"#N/A"}}]
[null,19,{"$f":"MAX(TREND(C24:C25,B24:B25,B46),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B46),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B46),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B46),0)","v":0},{"$f":"MAX(TREND(G24:G25,B24:B25,B46),0)","v":0},{"$f":"MAX(TREND(H24:H25,B24:B25,B46),0)","v":0},{"$f":"MAX(TREND(I24:I25,B24:B25,B46),0)","v":0},{"$f":"MAX(TREND(J24:J25,B24:B25,B46),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C46/E46,1)),MAX(5,ROUND(G46/I46,1))),55)","v":55},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D46/F46,1)),MAX(5,ROUND(H46/J46,1))),55)","v":55},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B46),0),1)","v":0},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B46),0),1)","v":0},{"$f":"MAX(TREND(O24:O25,B24:B25,B46),0)","v":0},{"$f":"MAX(TREND(P24:P25,B24:B25,B46),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C46*(1-M46)*0.00000110231131*(VLOOKUP(K46,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K46,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B46-YearCurrent)+VLOOKUP(K46,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K46,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K46,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K46,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C46*M46*0.00000110231131*(VLOOKUP(K46,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K46,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B46-YearCurrent)+VLOOKUP(K46,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K46,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K46,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K46,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D46*(1-N46)*0.00000110231131*(VLOOKUP(L46,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L46,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B46-YearCurrent)+VLOOKUP(L46,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L46,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L46,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L46,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D46*N46*0.00000110231131*(VLOOKUP(L46,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L46,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B46-YearCurrent)+VLOOKUP(L46,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L46,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L46,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L46,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O46*(1-M46)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B46-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O46*M46*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B46-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P46*(1-N46)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B46-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P46*N46*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B46-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C46*0.00000110231131*(VLOOKUP(K46,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K46,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B46-YearCurrent)+VLOOKUP(K46,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K46,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K46,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K46,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D46*0.00000110231131*(VLOOKUP(L46,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L46,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B46-YearCurrent)+VLOOKUP(L46,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L46,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L46,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L46,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C46*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B46-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D46*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B46-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C46*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B46-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D46*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B46-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},0,0,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C46*(1-M46)*VLOOKUP(K46,EmAuto20,2)-D46*(1-N46)*VLOOKUP(L46,EmAuto20,2)+(O46*(1-M46)-P46*(1-N46))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C46*M46*VLOOKUP(K46,EmTruck20,2)-D46*N46*VLOOKUP(L46,EmTruck20,2)+(O46*M46-P46*N46)*VLOOKUP(0,EmTruck20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C46*(1-M46)*VLOOKUP(K46,EmAuto20,3)-D46*(1-N46)*VLOOKUP(L46,EmAuto20,3)+(O46*(1-M46)-P46*(1-N46))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C46*M46*VLOOKUP(K46,EmTruck20,3)-D46*N46*VLOOKUP(L46,EmTruck20,3)+(O46*M46-P46*N46)*VLOOKUP(0,EmTruck20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C46*(1-M46)*VLOOKUP(K46,EmAuto20,4)-D46*(1-N46)*VLOOKUP(L46,EmAuto20,4)+(O46*(1-M46)-P46*(1-N46))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C46*M46*VLOOKUP(K46,EmTruck20,4)-D46*N46*VLOOKUP(L46,EmTruck20,4)+(O46*M46-P46*N46)*VLOOKUP(0,EmTruck20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C46*(1-M46)*VLOOKUP(K46,EmAuto20,5)-D46*(1-N46)*VLOOKUP(L46,EmAuto20,5)+(O46*(1-M46)-P46*(1-N46))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C46*M46*VLOOKUP(K46,EmTruck20,5)-D46*N46*VLOOKUP(L46,EmTruck20,5)+(O46*M46-P46*N46)*VLOOKUP(0,EmTruck20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C46*(1-M46)*VLOOKUP(K46,EmAuto20,6)-D46*(1-N46)*VLOOKUP(L46,EmAuto20,6)+(O46*(1-M46)-P46*(1-N46))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C46*M46*VLOOKUP(K46,EmTruck20,6)-D46*N46*VLOOKUP(L46,EmTruck20,6)+(O46*M46-P46*N46)*VLOOKUP(0,EmTruck20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C46*(1-M46)*VLOOKUP(K46,EmAuto20,7)-D46*(1-N46)*VLOOKUP(L46,EmAuto20,7)+(O46*(1-M46)-P46*(1-N46))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C46*M46*VLOOKUP(K46,EmTruck20,7)-D46*N46*VLOOKUP(L46,EmTruck20,7)+(O46*M46-P46*N46)*VLOOKUP(0,EmTruck20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C46*(1-M46)*VLOOKUP(K46,EmAuto20,8)-D46*(1-N46)*VLOOKUP(L46,EmAuto20,8)+(O46*(1-M46)-P46*(1-N46))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C46*M46*VLOOKUP(K46,EmTruck20,8)-D46*N46*VLOOKUP(L46,EmTruck20,8)+(O46*M46-P46*N46)*VLOOKUP(0,EmTruck20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C46*VLOOKUP(K46,EmBus20,2)-D46*VLOOKUP(L46,EmBus20,2)+(O46-P46)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C46*VLOOKUP(K46,EmBus20,3)-D46*VLOOKUP(L46,EmBus20,3)+(O46-P46)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C46*VLOOKUP(K46,EmBus20,4)-D46*VLOOKUP(L46,EmBus20,4)+(O46-P46)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C46*VLOOKUP(K46,EmBus20,5)-D46*VLOOKUP(L46,EmBus20,5)+(O46-P46)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C46*VLOOKUP(K46,EmBus20,6)-D46*VLOOKUP(L46,EmBus20,6)+(O46-P46)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C46*VLOOKUP(K46,EmBus20,7)-D46*VLOOKUP(L46,EmBus20,7)+(O46-P46)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C46*VLOOKUP(K46,EmBus20,8)-D46*VLOOKUP(L46,EmBus20,8)+(O46-P46)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C46-D46)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C46-D46)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C46-D46)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C46-D46)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C46-D46)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C46-D46)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C46-D46)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C46-D46)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C46-D46)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C46-D46)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C46-D46)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C46-D46)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C46-D46)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C46-D46)*PARAMETERS!$CW$37),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,22,0,null,{"$f":"IF(Emissions<>\"N\",SUM($BO46:BP46),0)","v":0},null,0,null,{"$f":"SUM($BO110:BP110)","v":0},{"$f":"SUM($BO174:BP174)","v":0},{"$f":"SUM($BO238:BP238)","v":0},{"$f":"SUM($BO302:BP302)","v":0},{"$f":"SUM($BO366:BP366)","v":0},{"$f":"SUM($BO430:BP430)","v":0},{"$f":"SUM($BO494:BP494)","v":0},{"$f":"SUM($BO558:BP558)","v":{"$error":"#N/A"}},{"$f":"SUM($BO622:BP622)","v":{"$error":"#N/A"}},{"$f":"SUM($BO686:BP686)","v":{"$error":"#N/A"}},{"$f":"SUM($BO750:BP750)","v":{"$error":"#N/A"}},{"$f":"SUM($BO814:BP814)","v":{"$error":"#N/A"}},{"$f":"SUM($BO878:BP878)","v":{"$error":"#N/A"}}]
[null,20,{"$f":"MAX(TREND(C24:C25,B24:B25,B47),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B47),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B47),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B47),0)","v":0},{"$f":"MAX(TREND(G24:G25,B24:B25,B47),0)","v":0},{"$f":"MAX(TREND(H24:H25,B24:B25,B47),0)","v":0},{"$f":"MAX(TREND(I24:I25,B24:B25,B47),0)","v":0},{"$f":"MAX(TREND(J24:J25,B24:B25,B47),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C47/E47,1)),MAX(5,ROUND(G47/I47,1))),55)","v":55},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D47/F47,1)),MAX(5,ROUND(H47/J47,1))),55)","v":55},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B47),0),1)","v":0},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B47),0),1)","v":0},{"$f":"MAX(TREND(O24:O25,B24:B25,B47),0)","v":0},{"$f":"MAX(TREND(P24:P25,B24:B25,B47),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C47*(1-M47)*0.00000110231131*(VLOOKUP(K47,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K47,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B47-YearCurrent)+VLOOKUP(K47,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K47,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K47,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K47,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C47*M47*0.00000110231131*(VLOOKUP(K47,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K47,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B47-YearCurrent)+VLOOKUP(K47,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K47,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K47,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K47,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D47*(1-N47)*0.00000110231131*(VLOOKUP(L47,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L47,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B47-YearCurrent)+VLOOKUP(L47,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L47,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L47,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L47,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D47*N47*0.00000110231131*(VLOOKUP(L47,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L47,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B47-YearCurrent)+VLOOKUP(L47,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L47,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L47,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L47,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O47*(1-M47)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B47-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O47*M47*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B47-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P47*(1-N47)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B47-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P47*N47*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B47-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C47*0.00000110231131*(VLOOKUP(K47,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K47,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B47-YearCurrent)+VLOOKUP(K47,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K47,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K47,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K47,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D47*0.00000110231131*(VLOOKUP(L47,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L47,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B47-YearCurrent)+VLOOKUP(L47,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L47,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L47,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L47,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C47*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B47-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D47*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B47-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C47*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B47-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D47*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B47-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},0,0,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C47*(1-M47)*VLOOKUP(K47,EmAuto20,2)-D47*(1-N47)*VLOOKUP(L47,EmAuto20,2)+(O47*(1-M47)-P47*(1-N47))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C47*M47*VLOOKUP(K47,EmTruck20,2)-D47*N47*VLOOKUP(L47,EmTruck20,2)+(O47*M47-P47*N47)*VLOOKUP(0,EmTruck20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C47*(1-M47)*VLOOKUP(K47,EmAuto20,3)-D47*(1-N47)*VLOOKUP(L47,EmAuto20,3)+(O47*(1-M47)-P47*(1-N47))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C47*M47*VLOOKUP(K47,EmTruck20,3)-D47*N47*VLOOKUP(L47,EmTruck20,3)+(O47*M47-P47*N47)*VLOOKUP(0,EmTruck20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C47*(1-M47)*VLOOKUP(K47,EmAuto20,4)-D47*(1-N47)*VLOOKUP(L47,EmAuto20,4)+(O47*(1-M47)-P47*(1-N47))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C47*M47*VLOOKUP(K47,EmTruck20,4)-D47*N47*VLOOKUP(L47,EmTruck20,4)+(O47*M47-P47*N47)*VLOOKUP(0,EmTruck20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C47*(1-M47)*VLOOKUP(K47,EmAuto20,5)-D47*(1-N47)*VLOOKUP(L47,EmAuto20,5)+(O47*(1-M47)-P47*(1-N47))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C47*M47*VLOOKUP(K47,EmTruck20,5)-D47*N47*VLOOKUP(L47,EmTruck20,5)+(O47*M47-P47*N47)*VLOOKUP(0,EmTruck20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C47*(1-M47)*VLOOKUP(K47,EmAuto20,6)-D47*(1-N47)*VLOOKUP(L47,EmAuto20,6)+(O47*(1-M47)-P47*(1-N47))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C47*M47*VLOOKUP(K47,EmTruck20,6)-D47*N47*VLOOKUP(L47,EmTruck20,6)+(O47*M47-P47*N47)*VLOOKUP(0,EmTruck20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C47*(1-M47)*VLOOKUP(K47,EmAuto20,7)-D47*(1-N47)*VLOOKUP(L47,EmAuto20,7)+(O47*(1-M47)-P47*(1-N47))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C47*M47*VLOOKUP(K47,EmTruck20,7)-D47*N47*VLOOKUP(L47,EmTruck20,7)+(O47*M47-P47*N47)*VLOOKUP(0,EmTruck20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C47*(1-M47)*VLOOKUP(K47,EmAuto20,8)-D47*(1-N47)*VLOOKUP(L47,EmAuto20,8)+(O47*(1-M47)-P47*(1-N47))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C47*M47*VLOOKUP(K47,EmTruck20,8)-D47*N47*VLOOKUP(L47,EmTruck20,8)+(O47*M47-P47*N47)*VLOOKUP(0,EmTruck20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C47*VLOOKUP(K47,EmBus20,2)-D47*VLOOKUP(L47,EmBus20,2)+(O47-P47)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C47*VLOOKUP(K47,EmBus20,3)-D47*VLOOKUP(L47,EmBus20,3)+(O47-P47)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C47*VLOOKUP(K47,EmBus20,4)-D47*VLOOKUP(L47,EmBus20,4)+(O47-P47)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C47*VLOOKUP(K47,EmBus20,5)-D47*VLOOKUP(L47,EmBus20,5)+(O47-P47)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C47*VLOOKUP(K47,EmBus20,6)-D47*VLOOKUP(L47,EmBus20,6)+(O47-P47)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C47*VLOOKUP(K47,EmBus20,7)-D47*VLOOKUP(L47,EmBus20,7)+(O47-P47)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C47*VLOOKUP(K47,EmBus20,8)-D47*VLOOKUP(L47,EmBus20,8)+(O47-P47)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C47-D47)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C47-D47)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C47-D47)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C47-D47)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C47-D47)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C47-D47)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C47-D47)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C47-D47)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C47-D47)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C47-D47)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C47-D47)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C47-D47)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C47-D47)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C47-D47)*PARAMETERS!$CW$37),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,23,0,null,{"$f":"IF(Emissions<>\"N\",SUM($BO47:BP47),0)","v":0},null,0,null,{"$f":"SUM($BO111:BP111)","v":0},{"$f":"SUM($BO175:BP175)","v":0},{"$f":"SUM($BO239:BP239)","v":0},{"$f":"SUM($BO303:BP303)","v":0},{"$f":"SUM($BO367:BP367)","v":0},{"$f":"SUM($BO431:BP431)","v":0},{"$f":"SUM($BO495:BP495)","v":0},{"$f":"SUM($BO559:BP559)","v":{"$error":"#N/A"}},{"$f":"SUM($BO623:BP623)","v":{"$error":"#N/A"}},{"$f":"SUM($BO687:BP687)","v":{"$error":"#N/A"}},{"$f":"SUM($BO751:BP751)","v":{"$error":"#N/A"}},{"$f":"SUM($BO815:BP815)","v":{"$error":"#N/A"}},{"$f":"SUM($BO879:BP879)","v":{"$error":"#N/A"}}]
[null,21,{"$f":"MAX(TREND(C24:C25,B24:B25,B48),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B48),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B48),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B48),0)","v":0},{"$f":"MAX(TREND(G24:G25,B24:B25,B48),0)","v":0},{"$f":"MAX(TREND(H24:H25,B24:B25,B48),0)","v":0},{"$f":"MAX(TREND(I24:I25,B24:B25,B48),0)","v":0},{"$f":"MAX(TREND(J24:J25,B24:B25,B48),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C48/E48,1)),MAX(5,ROUND(G48/I48,1))),55)","v":55},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D48/F48,1)),MAX(5,ROUND(H48/J48,1))),55)","v":55},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B48),0),1)","v":0},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B48),0),1)","v":0},{"$f":"MAX(TREND(O24:O25,B24:B25,B48),0)","v":0},{"$f":"MAX(TREND(P24:P25,B24:B25,B48),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C48*(1-M48)*0.00000110231131*(VLOOKUP(K48,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K48,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B48-YearCurrent)+VLOOKUP(K48,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K48,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K48,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K48,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C48*M48*0.00000110231131*(VLOOKUP(K48,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K48,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B48-YearCurrent)+VLOOKUP(K48,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K48,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K48,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K48,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D48*(1-N48)*0.00000110231131*(VLOOKUP(L48,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L48,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B48-YearCurrent)+VLOOKUP(L48,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L48,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L48,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L48,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D48*N48*0.00000110231131*(VLOOKUP(L48,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L48,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B48-YearCurrent)+VLOOKUP(L48,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L48,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L48,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L48,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O48*(1-M48)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B48-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O48*M48*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B48-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P48*(1-N48)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B48-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P48*N48*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B48-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C48*0.00000110231131*(VLOOKUP(K48,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K48,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B48-YearCurrent)+VLOOKUP(K48,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K48,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K48,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K48,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D48*0.00000110231131*(VLOOKUP(L48,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L48,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B48-YearCurrent)+VLOOKUP(L48,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L48,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L48,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L48,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C48*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B48-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D48*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B48-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C48*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B48-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D48*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B48-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},0,0,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C48*(1-M48)*VLOOKUP(K48,EmAuto20,2)-D48*(1-N48)*VLOOKUP(L48,EmAuto20,2)+(O48*(1-M48)-P48*(1-N48))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C48*M48*VLOOKUP(K48,EmTruck20,2)-D48*N48*VLOOKUP(L48,EmTruck20,2)+(O48*M48-P48*N48)*VLOOKUP(0,EmTruck20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C48*(1-M48)*VLOOKUP(K48,EmAuto20,3)-D48*(1-N48)*VLOOKUP(L48,EmAuto20,3)+(O48*(1-M48)-P48*(1-N48))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C48*M48*VLOOKUP(K48,EmTruck20,3)-D48*N48*VLOOKUP(L48,EmTruck20,3)+(O48*M48-P48*N48)*VLOOKUP(0,EmTruck20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C48*(1-M48)*VLOOKUP(K48,EmAuto20,4)-D48*(1-N48)*VLOOKUP(L48,EmAuto20,4)+(O48*(1-M48)-P48*(1-N48))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C48*M48*VLOOKUP(K48,EmTruck20,4)-D48*N48*VLOOKUP(L48,EmTruck20,4)+(O48*M48-P48*N48)*VLOOKUP(0,EmTruck20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C48*(1-M48)*VLOOKUP(K48,EmAuto20,5)-D48*(1-N48)*VLOOKUP(L48,EmAuto20,5)+(O48*(1-M48)-P48*(1-N48))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C48*M48*VLOOKUP(K48,EmTruck20,5)-D48*N48*VLOOKUP(L48,EmTruck20,5)+(O48*M48-P48*N48)*VLOOKUP(0,EmTruck20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C48*(1-M48)*VLOOKUP(K48,EmAuto20,6)-D48*(1-N48)*VLOOKUP(L48,EmAuto20,6)+(O48*(1-M48)-P48*(1-N48))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C48*M48*VLOOKUP(K48,EmTruck20,6)-D48*N48*VLOOKUP(L48,EmTruck20,6)+(O48*M48-P48*N48)*VLOOKUP(0,EmTruck20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C48*(1-M48)*VLOOKUP(K48,EmAuto20,7)-D48*(1-N48)*VLOOKUP(L48,EmAuto20,7)+(O48*(1-M48)-P48*(1-N48))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C48*M48*VLOOKUP(K48,EmTruck20,7)-D48*N48*VLOOKUP(L48,EmTruck20,7)+(O48*M48-P48*N48)*VLOOKUP(0,EmTruck20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C48*(1-M48)*VLOOKUP(K48,EmAuto20,8)-D48*(1-N48)*VLOOKUP(L48,EmAuto20,8)+(O48*(1-M48)-P48*(1-N48))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C48*M48*VLOOKUP(K48,EmTruck20,8)-D48*N48*VLOOKUP(L48,EmTruck20,8)+(O48*M48-P48*N48)*VLOOKUP(0,EmTruck20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C48*VLOOKUP(K48,EmBus20,2)-D48*VLOOKUP(L48,EmBus20,2)+(O48-P48)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C48*VLOOKUP(K48,EmBus20,3)-D48*VLOOKUP(L48,EmBus20,3)+(O48-P48)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C48*VLOOKUP(K48,EmBus20,4)-D48*VLOOKUP(L48,EmBus20,4)+(O48-P48)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C48*VLOOKUP(K48,EmBus20,5)-D48*VLOOKUP(L48,EmBus20,5)+(O48-P48)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C48*VLOOKUP(K48,EmBus20,6)-D48*VLOOKUP(L48,EmBus20,6)+(O48-P48)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C48*VLOOKUP(K48,EmBus20,7)-D48*VLOOKUP(L48,EmBus20,7)+(O48-P48)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C48*VLOOKUP(K48,EmBus20,8)-D48*VLOOKUP(L48,EmBus20,8)+(O48-P48)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C48-D48)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C48-D48)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C48-D48)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C48-D48)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C48-D48)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C48-D48)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C48-D48)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C48-D48)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C48-D48)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C48-D48)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C48-D48)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C48-D48)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C48-D48)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C48-D48)*PARAMETERS!$CW$37),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,24,0,null,{"$f":"IF(Emissions<>\"N\",SUM($BO48:BP48),0)","v":0},null,0,null,{"$f":"SUM($BO112:BP112)","v":0},{"$f":"SUM($BO176:BP176)","v":0},{"$f":"SUM($BO240:BP240)","v":0},{"$f":"SUM($BO304:BP304)","v":0},{"$f":"SUM($BO368:BP368)","v":0},{"$f":"SUM($BO432:BP432)","v":0},{"$f":"SUM($BO496:BP496)","v":0},{"$f":"SUM($BO560:BP560)","v":{"$error":"#N/A"}},{"$f":"SUM($BO624:BP624)","v":{"$error":"#N/A"}},{"$f":"SUM($BO688:BP688)","v":{"$error":"#N/A"}},{"$f":"SUM($BO752:BP752)","v":{"$error":"#N/A"}},{"$f":"SUM($BO816:BP816)","v":{"$error":"#N/A"}},{"$f":"SUM($BO880:BP880)","v":{"$error":"#N/A"}}]
[null,22,{"$f":"MAX(TREND(C24:C25,B24:B25,B49),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B49),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B49),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B49),0)","v":0},{"$f":"MAX(TREND(G24:G25,B24:B25,B49),0)","v":0},{"$f":"MAX(TREND(H24:H25,B24:B25,B49),0)","v":0},{"$f":"MAX(TREND(I24:I25,B24:B25,B49),0)","v":0},{"$f":"MAX(TREND(J24:J25,B24:B25,B49),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C49/E49,1)),MAX(5,ROUND(G49/I49,1))),55)","v":55},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D49/F49,1)),MAX(5,ROUND(H49/J49,1))),55)","v":55},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B49),0),1)","v":0},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B49),0),1)","v":0},{"$f":"MAX(TREND(O24:O25,B24:B25,B49),0)","v":0},{"$f":"MAX(TREND(P24:P25,B24:B25,B49),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C49*(1-M49)*0.00000110231131*(VLOOKUP(K49,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K49,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B49-YearCurrent)+VLOOKUP(K49,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K49,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K49,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K49,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C49*M49*0.00000110231131*(VLOOKUP(K49,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K49,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B49-YearCurrent)+VLOOKUP(K49,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K49,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K49,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K49,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D49*(1-N49)*0.00000110231131*(VLOOKUP(L49,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L49,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B49-YearCurrent)+VLOOKUP(L49,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L49,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L49,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L49,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D49*N49*0.00000110231131*(VLOOKUP(L49,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L49,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B49-YearCurrent)+VLOOKUP(L49,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L49,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L49,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L49,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O49*(1-M49)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B49-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O49*M49*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B49-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P49*(1-N49)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B49-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P49*N49*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B49-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C49*0.00000110231131*(VLOOKUP(K49,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K49,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B49-YearCurrent)+VLOOKUP(K49,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K49,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K49,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K49,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D49*0.00000110231131*(VLOOKUP(L49,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L49,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B49-YearCurrent)+VLOOKUP(L49,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L49,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L49,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L49,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C49*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B49-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D49*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B49-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C49*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B49-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D49*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B49-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},0,0,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C49*(1-M49)*VLOOKUP(K49,EmAuto20,2)-D49*(1-N49)*VLOOKUP(L49,EmAuto20,2)+(O49*(1-M49)-P49*(1-N49))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C49*M49*VLOOKUP(K49,EmTruck20,2)-D49*N49*VLOOKUP(L49,EmTruck20,2)+(O49*M49-P49*N49)*VLOOKUP(0,EmTruck20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C49*(1-M49)*VLOOKUP(K49,EmAuto20,3)-D49*(1-N49)*VLOOKUP(L49,EmAuto20,3)+(O49*(1-M49)-P49*(1-N49))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C49*M49*VLOOKUP(K49,EmTruck20,3)-D49*N49*VLOOKUP(L49,EmTruck20,3)+(O49*M49-P49*N49)*VLOOKUP(0,EmTruck20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C49*(1-M49)*VLOOKUP(K49,EmAuto20,4)-D49*(1-N49)*VLOOKUP(L49,EmAuto20,4)+(O49*(1-M49)-P49*(1-N49))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C49*M49*VLOOKUP(K49,EmTruck20,4)-D49*N49*VLOOKUP(L49,EmTruck20,4)+(O49*M49-P49*N49)*VLOOKUP(0,EmTruck20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C49*(1-M49)*VLOOKUP(K49,EmAuto20,5)-D49*(1-N49)*VLOOKUP(L49,EmAuto20,5)+(O49*(1-M49)-P49*(1-N49))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C49*M49*VLOOKUP(K49,EmTruck20,5)-D49*N49*VLOOKUP(L49,EmTruck20,5)+(O49*M49-P49*N49)*VLOOKUP(0,EmTruck20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C49*(1-M49)*VLOOKUP(K49,EmAuto20,6)-D49*(1-N49)*VLOOKUP(L49,EmAuto20,6)+(O49*(1-M49)-P49*(1-N49))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C49*M49*VLOOKUP(K49,EmTruck20,6)-D49*N49*VLOOKUP(L49,EmTruck20,6)+(O49*M49-P49*N49)*VLOOKUP(0,EmTruck20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C49*(1-M49)*VLOOKUP(K49,EmAuto20,7)-D49*(1-N49)*VLOOKUP(L49,EmAuto20,7)+(O49*(1-M49)-P49*(1-N49))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C49*M49*VLOOKUP(K49,EmTruck20,7)-D49*N49*VLOOKUP(L49,EmTruck20,7)+(O49*M49-P49*N49)*VLOOKUP(0,EmTruck20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C49*(1-M49)*VLOOKUP(K49,EmAuto20,8)-D49*(1-N49)*VLOOKUP(L49,EmAuto20,8)+(O49*(1-M49)-P49*(1-N49))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C49*M49*VLOOKUP(K49,EmTruck20,8)-D49*N49*VLOOKUP(L49,EmTruck20,8)+(O49*M49-P49*N49)*VLOOKUP(0,EmTruck20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C49*VLOOKUP(K49,EmBus20,2)-D49*VLOOKUP(L49,EmBus20,2)+(O49-P49)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C49*VLOOKUP(K49,EmBus20,3)-D49*VLOOKUP(L49,EmBus20,3)+(O49-P49)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C49*VLOOKUP(K49,EmBus20,4)-D49*VLOOKUP(L49,EmBus20,4)+(O49-P49)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C49*VLOOKUP(K49,EmBus20,5)-D49*VLOOKUP(L49,EmBus20,5)+(O49-P49)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C49*VLOOKUP(K49,EmBus20,6)-D49*VLOOKUP(L49,EmBus20,6)+(O49-P49)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C49*VLOOKUP(K49,EmBus20,7)-D49*VLOOKUP(L49,EmBus20,7)+(O49-P49)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C49*VLOOKUP(K49,EmBus20,8)-D49*VLOOKUP(L49,EmBus20,8)+(O49-P49)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C49-D49)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C49-D49)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C49-D49)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C49-D49)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C49-D49)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C49-D49)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C49-D49)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C49-D49)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C49-D49)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C49-D49)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C49-D49)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C49-D49)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C49-D49)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C49-D49)*PARAMETERS!$CW$37),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,25,0,null,{"$f":"IF(Emissions<>\"N\",SUM($BO49:BP49),0)","v":0},null,0,null,{"$f":"SUM($BO113:BP113)","v":0},{"$f":"SUM($BO177:BP177)","v":0},{"$f":"SUM($BO241:BP241)","v":0},{"$f":"SUM($BO305:BP305)","v":0},{"$f":"SUM($BO369:BP369)","v":0},{"$f":"SUM($BO433:BP433)","v":0},{"$f":"SUM($BO497:BP497)","v":0},{"$f":"SUM($BO561:BP561)","v":{"$error":"#N/A"}},{"$f":"SUM($BO625:BP625)","v":{"$error":"#N/A"}},{"$f":"SUM($BO689:BP689)","v":{"$error":"#N/A"}},{"$f":"SUM($BO753:BP753)","v":{"$error":"#N/A"}},{"$f":"SUM($BO817:BP817)","v":{"$error":"#N/A"}},{"$f":"SUM($BO881:BP881)","v":{"$error":"#N/A"}}]
[null,23,{"$f":"MAX(TREND(C24:C25,B24:B25,B50),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B50),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B50),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B50),0)","v":0},{"$f":"MAX(TREND(G24:G25,B24:B25,B50),0)","v":0},{"$f":"MAX(TREND(H24:H25,B24:B25,B50),0)","v":0},{"$f":"MAX(TREND(I24:I25,B24:B25,B50),0)","v":0},{"$f":"MAX(TREND(J24:J25,B24:B25,B50),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C50/E50,1)),MAX(5,ROUND(G50/I50,1))),55)","v":55},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D50/F50,1)),MAX(5,ROUND(H50/J50,1))),55)","v":55},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B50),0),1)","v":0},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B50),0),1)","v":0},{"$f":"MAX(TREND(O24:O25,B24:B25,B50),0)","v":0},{"$f":"MAX(TREND(P24:P25,B24:B25,B50),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C50*(1-M50)*0.00000110231131*(VLOOKUP(K50,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K50,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B50-YearCurrent)+VLOOKUP(K50,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K50,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K50,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K50,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C50*M50*0.00000110231131*(VLOOKUP(K50,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K50,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B50-YearCurrent)+VLOOKUP(K50,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K50,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K50,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K50,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D50*(1-N50)*0.00000110231131*(VLOOKUP(L50,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L50,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B50-YearCurrent)+VLOOKUP(L50,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L50,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L50,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L50,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D50*N50*0.00000110231131*(VLOOKUP(L50,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L50,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B50-YearCurrent)+VLOOKUP(L50,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L50,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L50,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L50,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O50*(1-M50)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B50-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O50*M50*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B50-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P50*(1-N50)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B50-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P50*N50*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B50-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C50*0.00000110231131*(VLOOKUP(K50,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K50,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B50-YearCurrent)+VLOOKUP(K50,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K50,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K50,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K50,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D50*0.00000110231131*(VLOOKUP(L50,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L50,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B50-YearCurrent)+VLOOKUP(L50,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L50,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L50,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L50,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C50*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B50-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D50*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B50-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C50*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B50-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D50*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B50-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},0,0,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C50*(1-M50)*VLOOKUP(K50,EmAuto20,2)-D50*(1-N50)*VLOOKUP(L50,EmAuto20,2)+(O50*(1-M50)-P50*(1-N50))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C50*M50*VLOOKUP(K50,EmTruck20,2)-D50*N50*VLOOKUP(L50,EmTruck20,2)+(O50*M50-P50*N50)*VLOOKUP(0,EmTruck20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C50*(1-M50)*VLOOKUP(K50,EmAuto20,3)-D50*(1-N50)*VLOOKUP(L50,EmAuto20,3)+(O50*(1-M50)-P50*(1-N50))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C50*M50*VLOOKUP(K50,EmTruck20,3)-D50*N50*VLOOKUP(L50,EmTruck20,3)+(O50*M50-P50*N50)*VLOOKUP(0,EmTruck20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C50*(1-M50)*VLOOKUP(K50,EmAuto20,4)-D50*(1-N50)*VLOOKUP(L50,EmAuto20,4)+(O50*(1-M50)-P50*(1-N50))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C50*M50*VLOOKUP(K50,EmTruck20,4)-D50*N50*VLOOKUP(L50,EmTruck20,4)+(O50*M50-P50*N50)*VLOOKUP(0,EmTruck20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C50*(1-M50)*VLOOKUP(K50,EmAuto20,5)-D50*(1-N50)*VLOOKUP(L50,EmAuto20,5)+(O50*(1-M50)-P50*(1-N50))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C50*M50*VLOOKUP(K50,EmTruck20,5)-D50*N50*VLOOKUP(L50,EmTruck20,5)+(O50*M50-P50*N50)*VLOOKUP(0,EmTruck20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C50*(1-M50)*VLOOKUP(K50,EmAuto20,6)-D50*(1-N50)*VLOOKUP(L50,EmAuto20,6)+(O50*(1-M50)-P50*(1-N50))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C50*M50*VLOOKUP(K50,EmTruck20,6)-D50*N50*VLOOKUP(L50,EmTruck20,6)+(O50*M50-P50*N50)*VLOOKUP(0,EmTruck20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C50*(1-M50)*VLOOKUP(K50,EmAuto20,7)-D50*(1-N50)*VLOOKUP(L50,EmAuto20,7)+(O50*(1-M50)-P50*(1-N50))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C50*M50*VLOOKUP(K50,EmTruck20,7)-D50*N50*VLOOKUP(L50,EmTruck20,7)+(O50*M50-P50*N50)*VLOOKUP(0,EmTruck20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C50*(1-M50)*VLOOKUP(K50,EmAuto20,8)-D50*(1-N50)*VLOOKUP(L50,EmAuto20,8)+(O50*(1-M50)-P50*(1-N50))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C50*M50*VLOOKUP(K50,EmTruck20,8)-D50*N50*VLOOKUP(L50,EmTruck20,8)+(O50*M50-P50*N50)*VLOOKUP(0,EmTruck20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C50*VLOOKUP(K50,EmBus20,2)-D50*VLOOKUP(L50,EmBus20,2)+(O50-P50)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C50*VLOOKUP(K50,EmBus20,3)-D50*VLOOKUP(L50,EmBus20,3)+(O50-P50)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C50*VLOOKUP(K50,EmBus20,4)-D50*VLOOKUP(L50,EmBus20,4)+(O50-P50)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C50*VLOOKUP(K50,EmBus20,5)-D50*VLOOKUP(L50,EmBus20,5)+(O50-P50)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C50*VLOOKUP(K50,EmBus20,6)-D50*VLOOKUP(L50,EmBus20,6)+(O50-P50)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C50*VLOOKUP(K50,EmBus20,7)-D50*VLOOKUP(L50,EmBus20,7)+(O50-P50)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C50*VLOOKUP(K50,EmBus20,8)-D50*VLOOKUP(L50,EmBus20,8)+(O50-P50)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C50-D50)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C50-D50)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C50-D50)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C50-D50)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C50-D50)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C50-D50)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C50-D50)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C50-D50)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C50-D50)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C50-D50)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C50-D50)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C50-D50)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C50-D50)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C50-D50)*PARAMETERS!$CW$37),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,26,0,null,{"$f":"IF(Emissions<>\"N\",SUM($BO50:BP50),0)","v":0},null,0,null,{"$f":"SUM($BO114:BP114)","v":0},{"$f":"SUM($BO178:BP178)","v":0},{"$f":"SUM($BO242:BP242)","v":0},{"$f":"SUM($BO306:BP306)","v":0},{"$f":"SUM($BO370:BP370)","v":0},{"$f":"SUM($BO434:BP434)","v":0},{"$f":"SUM($BO498:BP498)","v":0},{"$f":"SUM($BO562:BP562)","v":{"$error":"#N/A"}},{"$f":"SUM($BO626:BP626)","v":{"$error":"#N/A"}},{"$f":"SUM($BO690:BP690)","v":{"$error":"#N/A"}},{"$f":"SUM($BO754:BP754)","v":{"$error":"#N/A"}},{"$f":"SUM($BO818:BP818)","v":{"$error":"#N/A"}},{"$f":"SUM($BO882:BP882)","v":{"$error":"#N/A"}}]
[null,24,{"$f":"MAX(TREND(C24:C25,B24:B25,B51),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B51),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B51),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B51),0)","v":0},{"$f":"MAX(TREND(G24:G25,B24:B25,B51),0)","v":0},{"$f":"MAX(TREND(H24:H25,B24:B25,B51),0)","v":0},{"$f":"MAX(TREND(I24:I25,B24:B25,B51),0)","v":0},{"$f":"MAX(TREND(J24:J25,B24:B25,B51),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C51/E51,1)),MAX(5,ROUND(G51/I51,1))),55)","v":55},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D51/F51,1)),MAX(5,ROUND(H51/J51,1))),55)","v":55},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B51),0),1)","v":0},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B51),0),1)","v":0},{"$f":"MAX(TREND(O24:O25,B24:B25,B51),0)","v":0},{"$f":"MAX(TREND(P24:P25,B24:B25,B51),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C51*(1-M51)*0.00000110231131*(VLOOKUP(K51,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K51,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B51-YearCurrent)+VLOOKUP(K51,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K51,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K51,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K51,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C51*M51*0.00000110231131*(VLOOKUP(K51,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K51,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B51-YearCurrent)+VLOOKUP(K51,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K51,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K51,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K51,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D51*(1-N51)*0.00000110231131*(VLOOKUP(L51,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L51,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B51-YearCurrent)+VLOOKUP(L51,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L51,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L51,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L51,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D51*N51*0.00000110231131*(VLOOKUP(L51,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L51,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B51-YearCurrent)+VLOOKUP(L51,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L51,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L51,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L51,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O51*(1-M51)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B51-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O51*M51*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B51-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P51*(1-N51)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B51-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P51*N51*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B51-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C51*0.00000110231131*(VLOOKUP(K51,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K51,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B51-YearCurrent)+VLOOKUP(K51,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K51,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K51,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K51,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D51*0.00000110231131*(VLOOKUP(L51,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L51,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B51-YearCurrent)+VLOOKUP(L51,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L51,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L51,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L51,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C51*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B51-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D51*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B51-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C51*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B51-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D51*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B51-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},0,0,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C51*(1-M51)*VLOOKUP(K51,EmAuto20,2)-D51*(1-N51)*VLOOKUP(L51,EmAuto20,2)+(O51*(1-M51)-P51*(1-N51))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C51*M51*VLOOKUP(K51,EmTruck20,2)-D51*N51*VLOOKUP(L51,EmTruck20,2)+(O51*M51-P51*N51)*VLOOKUP(0,EmTruck20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C51*(1-M51)*VLOOKUP(K51,EmAuto20,3)-D51*(1-N51)*VLOOKUP(L51,EmAuto20,3)+(O51*(1-M51)-P51*(1-N51))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C51*M51*VLOOKUP(K51,EmTruck20,3)-D51*N51*VLOOKUP(L51,EmTruck20,3)+(O51*M51-P51*N51)*VLOOKUP(0,EmTruck20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C51*(1-M51)*VLOOKUP(K51,EmAuto20,4)-D51*(1-N51)*VLOOKUP(L51,EmAuto20,4)+(O51*(1-M51)-P51*(1-N51))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C51*M51*VLOOKUP(K51,EmTruck20,4)-D51*N51*VLOOKUP(L51,EmTruck20,4)+(O51*M51-P51*N51)*VLOOKUP(0,EmTruck20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C51*(1-M51)*VLOOKUP(K51,EmAuto20,5)-D51*(1-N51)*VLOOKUP(L51,EmAuto20,5)+(O51*(1-M51)-P51*(1-N51))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C51*M51*VLOOKUP(K51,EmTruck20,5)-D51*N51*VLOOKUP(L51,EmTruck20,5)+(O51*M51-P51*N51)*VLOOKUP(0,EmTruck20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C51*(1-M51)*VLOOKUP(K51,EmAuto20,6)-D51*(1-N51)*VLOOKUP(L51,EmAuto20,6)+(O51*(1-M51)-P51*(1-N51))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C51*M51*VLOOKUP(K51,EmTruck20,6)-D51*N51*VLOOKUP(L51,EmTruck20,6)+(O51*M51-P51*N51)*VLOOKUP(0,EmTruck20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C51*(1-M51)*VLOOKUP(K51,EmAuto20,7)-D51*(1-N51)*VLOOKUP(L51,EmAuto20,7)+(O51*(1-M51)-P51*(1-N51))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C51*M51*VLOOKUP(K51,EmTruck20,7)-D51*N51*VLOOKUP(L51,EmTruck20,7)+(O51*M51-P51*N51)*VLOOKUP(0,EmTruck20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C51*(1-M51)*VLOOKUP(K51,EmAuto20,8)-D51*(1-N51)*VLOOKUP(L51,EmAuto20,8)+(O51*(1-M51)-P51*(1-N51))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C51*M51*VLOOKUP(K51,EmTruck20,8)-D51*N51*VLOOKUP(L51,EmTruck20,8)+(O51*M51-P51*N51)*VLOOKUP(0,EmTruck20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C51*VLOOKUP(K51,EmBus20,2)-D51*VLOOKUP(L51,EmBus20,2)+(O51-P51)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C51*VLOOKUP(K51,EmBus20,3)-D51*VLOOKUP(L51,EmBus20,3)+(O51-P51)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C51*VLOOKUP(K51,EmBus20,4)-D51*VLOOKUP(L51,EmBus20,4)+(O51-P51)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C51*VLOOKUP(K51,EmBus20,5)-D51*VLOOKUP(L51,EmBus20,5)+(O51-P51)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C51*VLOOKUP(K51,EmBus20,6)-D51*VLOOKUP(L51,EmBus20,6)+(O51-P51)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C51*VLOOKUP(K51,EmBus20,7)-D51*VLOOKUP(L51,EmBus20,7)+(O51-P51)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C51*VLOOKUP(K51,EmBus20,8)-D51*VLOOKUP(L51,EmBus20,8)+(O51-P51)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C51-D51)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C51-D51)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C51-D51)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C51-D51)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C51-D51)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C51-D51)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C51-D51)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C51-D51)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C51-D51)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C51-D51)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C51-D51)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C51-D51)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C51-D51)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C51-D51)*PARAMETERS!$CW$37),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,27,0,null,{"$f":"IF(Emissions<>\"N\",SUM($BO51:BP51),0)","v":0},null,0,null,{"$f":"SUM($BO115:BP115)","v":0},{"$f":"SUM($BO179:BP179)","v":0},{"$f":"SUM($BO243:BP243)","v":0},{"$f":"SUM($BO307:BP307)","v":0},{"$f":"SUM($BO371:BP371)","v":0},{"$f":"SUM($BO435:BP435)","v":0},{"$f":"SUM($BO499:BP499)","v":0},{"$f":"SUM($BO563:BP563)","v":{"$error":"#N/A"}},{"$f":"SUM($BO627:BP627)","v":{"$error":"#N/A"}},{"$f":"SUM($BO691:BP691)","v":{"$error":"#N/A"}},{"$f":"SUM($BO755:BP755)","v":{"$error":"#N/A"}},{"$f":"SUM($BO819:BP819)","v":{"$error":"#N/A"}},{"$f":"SUM($BO883:BP883)","v":{"$error":"#N/A"}}]
[null,25,{"$f":"MAX(TREND(C24:C25,B24:B25,B52),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B52),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B52),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B52),0)","v":0},{"$f":"MAX(TREND(G24:G25,B24:B25,B52),0)","v":0},{"$f":"MAX(TREND(H24:H25,B24:B25,B52),0)","v":0},{"$f":"MAX(TREND(I24:I25,B24:B25,B52),0)","v":0},{"$f":"MAX(TREND(J24:J25,B24:B25,B52),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C52/E52,1)),MAX(5,ROUND(G52/I52,1))),55)","v":55},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D52/F52,1)),MAX(5,ROUND(H52/J52,1))),55)","v":55},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B52),0),1)","v":0},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B52),0),1)","v":0},{"$f":"MAX(TREND(O24:O25,B24:B25,B52),0)","v":0},{"$f":"MAX(TREND(P24:P25,B24:B25,B52),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C52*(1-M52)*0.00000110231131*(VLOOKUP(K52,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K52,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B52-YearCurrent)+VLOOKUP(K52,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K52,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K52,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K52,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C52*M52*0.00000110231131*(VLOOKUP(K52,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K52,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B52-YearCurrent)+VLOOKUP(K52,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K52,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K52,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K52,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D52*(1-N52)*0.00000110231131*(VLOOKUP(L52,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L52,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B52-YearCurrent)+VLOOKUP(L52,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L52,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L52,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L52,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D52*N52*0.00000110231131*(VLOOKUP(L52,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L52,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B52-YearCurrent)+VLOOKUP(L52,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L52,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L52,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L52,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O52*(1-M52)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B52-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O52*M52*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B52-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P52*(1-N52)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B52-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P52*N52*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B52-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C52*0.00000110231131*(VLOOKUP(K52,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K52,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B52-YearCurrent)+VLOOKUP(K52,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K52,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K52,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K52,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D52*0.00000110231131*(VLOOKUP(L52,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L52,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B52-YearCurrent)+VLOOKUP(L52,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L52,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L52,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L52,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C52*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B52-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D52*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B52-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C52*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B52-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D52*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B52-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},0,0,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C52*(1-M52)*VLOOKUP(K52,EmAuto20,2)-D52*(1-N52)*VLOOKUP(L52,EmAuto20,2)+(O52*(1-M52)-P52*(1-N52))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C52*M52*VLOOKUP(K52,EmTruck20,2)-D52*N52*VLOOKUP(L52,EmTruck20,2)+(O52*M52-P52*N52)*VLOOKUP(0,EmTruck20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C52*(1-M52)*VLOOKUP(K52,EmAuto20,3)-D52*(1-N52)*VLOOKUP(L52,EmAuto20,3)+(O52*(1-M52)-P52*(1-N52))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C52*M52*VLOOKUP(K52,EmTruck20,3)-D52*N52*VLOOKUP(L52,EmTruck20,3)+(O52*M52-P52*N52)*VLOOKUP(0,EmTruck20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C52*(1-M52)*VLOOKUP(K52,EmAuto20,4)-D52*(1-N52)*VLOOKUP(L52,EmAuto20,4)+(O52*(1-M52)-P52*(1-N52))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C52*M52*VLOOKUP(K52,EmTruck20,4)-D52*N52*VLOOKUP(L52,EmTruck20,4)+(O52*M52-P52*N52)*VLOOKUP(0,EmTruck20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C52*(1-M52)*VLOOKUP(K52,EmAuto20,5)-D52*(1-N52)*VLOOKUP(L52,EmAuto20,5)+(O52*(1-M52)-P52*(1-N52))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C52*M52*VLOOKUP(K52,EmTruck20,5)-D52*N52*VLOOKUP(L52,EmTruck20,5)+(O52*M52-P52*N52)*VLOOKUP(0,EmTruck20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C52*(1-M52)*VLOOKUP(K52,EmAuto20,6)-D52*(1-N52)*VLOOKUP(L52,EmAuto20,6)+(O52*(1-M52)-P52*(1-N52))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C52*M52*VLOOKUP(K52,EmTruck20,6)-D52*N52*VLOOKUP(L52,EmTruck20,6)+(O52*M52-P52*N52)*VLOOKUP(0,EmTruck20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C52*(1-M52)*VLOOKUP(K52,EmAuto20,7)-D52*(1-N52)*VLOOKUP(L52,EmAuto20,7)+(O52*(1-M52)-P52*(1-N52))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C52*M52*VLOOKUP(K52,EmTruck20,7)-D52*N52*VLOOKUP(L52,EmTruck20,7)+(O52*M52-P52*N52)*VLOOKUP(0,EmTruck20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C52*(1-M52)*VLOOKUP(K52,EmAuto20,8)-D52*(1-N52)*VLOOKUP(L52,EmAuto20,8)+(O52*(1-M52)-P52*(1-N52))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C52*M52*VLOOKUP(K52,EmTruck20,8)-D52*N52*VLOOKUP(L52,EmTruck20,8)+(O52*M52-P52*N52)*VLOOKUP(0,EmTruck20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C52*VLOOKUP(K52,EmBus20,2)-D52*VLOOKUP(L52,EmBus20,2)+(O52-P52)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C52*VLOOKUP(K52,EmBus20,3)-D52*VLOOKUP(L52,EmBus20,3)+(O52-P52)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C52*VLOOKUP(K52,EmBus20,4)-D52*VLOOKUP(L52,EmBus20,4)+(O52-P52)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C52*VLOOKUP(K52,EmBus20,5)-D52*VLOOKUP(L52,EmBus20,5)+(O52-P52)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C52*VLOOKUP(K52,EmBus20,6)-D52*VLOOKUP(L52,EmBus20,6)+(O52-P52)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C52*VLOOKUP(K52,EmBus20,7)-D52*VLOOKUP(L52,EmBus20,7)+(O52-P52)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C52*VLOOKUP(K52,EmBus20,8)-D52*VLOOKUP(L52,EmBus20,8)+(O52-P52)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C52-D52)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C52-D52)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C52-D52)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C52-D52)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C52-D52)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C52-D52)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C52-D52)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C52-D52)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C52-D52)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C52-D52)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C52-D52)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C52-D52)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C52-D52)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C52-D52)*PARAMETERS!$CW$37),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,28,0,null,{"$f":"IF(Emissions<>\"N\",SUM($BO52:BP52),0)","v":0},null,0,null,{"$f":"SUM($BO116:BP116)","v":0},{"$f":"SUM($BO180:BP180)","v":0},{"$f":"SUM($BO244:BP244)","v":0},{"$f":"SUM($BO308:BP308)","v":0},{"$f":"SUM($BO372:BP372)","v":0},{"$f":"SUM($BO436:BP436)","v":0},{"$f":"SUM($BO500:BP500)","v":0},{"$f":"SUM($BO564:BP564)","v":{"$error":"#N/A"}},{"$f":"SUM($BO628:BP628)","v":{"$error":"#N/A"}},{"$f":"SUM($BO692:BP692)","v":{"$error":"#N/A"}},{"$f":"SUM($BO756:BP756)","v":{"$error":"#N/A"}},{"$f":"SUM($BO820:BP820)","v":{"$error":"#N/A"}},{"$f":"SUM($BO884:BP884)","v":{"$error":"#N/A"}}]
[null,26,{"$f":"MAX(TREND(C24:C25,B24:B25,B53),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B53),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B53),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B53),0)","v":0},{"$f":"MAX(TREND(G24:G25,B24:B25,B53),0)","v":0},{"$f":"MAX(TREND(H24:H25,B24:B25,B53),0)","v":0},{"$f":"MAX(TREND(I24:I25,B24:B25,B53),0)","v":0},{"$f":"MAX(TREND(J24:J25,B24:B25,B53),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C53/E53,1)),MAX(5,ROUND(G53/I53,1))),55)","v":55},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D53/F53,1)),MAX(5,ROUND(H53/J53,1))),55)","v":55},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B53),0),1)","v":0},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B53),0),1)","v":0},{"$f":"MAX(TREND(O24:O25,B24:B25,B53),0)","v":0},{"$f":"MAX(TREND(P24:P25,B24:B25,B53),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C53*(1-M53)*0.00000110231131*(VLOOKUP(K53,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K53,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B53-YearCurrent)+VLOOKUP(K53,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K53,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K53,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K53,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C53*M53*0.00000110231131*(VLOOKUP(K53,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K53,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B53-YearCurrent)+VLOOKUP(K53,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K53,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K53,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K53,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D53*(1-N53)*0.00000110231131*(VLOOKUP(L53,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L53,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B53-YearCurrent)+VLOOKUP(L53,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L53,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L53,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L53,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D53*N53*0.00000110231131*(VLOOKUP(L53,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L53,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B53-YearCurrent)+VLOOKUP(L53,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L53,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L53,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L53,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O53*(1-M53)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B53-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O53*M53*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B53-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P53*(1-N53)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B53-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P53*N53*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B53-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C53*0.00000110231131*(VLOOKUP(K53,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K53,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B53-YearCurrent)+VLOOKUP(K53,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K53,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K53,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K53,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D53*0.00000110231131*(VLOOKUP(L53,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L53,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B53-YearCurrent)+VLOOKUP(L53,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L53,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L53,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L53,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C53*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B53-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D53*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B53-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C53*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B53-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D53*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B53-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},0,0,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C53*(1-M53)*VLOOKUP(K53,EmAuto20,2)-D53*(1-N53)*VLOOKUP(L53,EmAuto20,2)+(O53*(1-M53)-P53*(1-N53))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C53*M53*VLOOKUP(K53,EmTruck20,2)-D53*N53*VLOOKUP(L53,EmTruck20,2)+(O53*M53-P53*N53)*VLOOKUP(0,EmTruck20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C53*(1-M53)*VLOOKUP(K53,EmAuto20,3)-D53*(1-N53)*VLOOKUP(L53,EmAuto20,3)+(O53*(1-M53)-P53*(1-N53))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C53*M53*VLOOKUP(K53,EmTruck20,3)-D53*N53*VLOOKUP(L53,EmTruck20,3)+(O53*M53-P53*N53)*VLOOKUP(0,EmTruck20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C53*(1-M53)*VLOOKUP(K53,EmAuto20,4)-D53*(1-N53)*VLOOKUP(L53,EmAuto20,4)+(O53*(1-M53)-P53*(1-N53))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C53*M53*VLOOKUP(K53,EmTruck20,4)-D53*N53*VLOOKUP(L53,EmTruck20,4)+(O53*M53-P53*N53)*VLOOKUP(0,EmTruck20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C53*(1-M53)*VLOOKUP(K53,EmAuto20,5)-D53*(1-N53)*VLOOKUP(L53,EmAuto20,5)+(O53*(1-M53)-P53*(1-N53))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C53*M53*VLOOKUP(K53,EmTruck20,5)-D53*N53*VLOOKUP(L53,EmTruck20,5)+(O53*M53-P53*N53)*VLOOKUP(0,EmTruck20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C53*(1-M53)*VLOOKUP(K53,EmAuto20,6)-D53*(1-N53)*VLOOKUP(L53,EmAuto20,6)+(O53*(1-M53)-P53*(1-N53))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C53*M53*VLOOKUP(K53,EmTruck20,6)-D53*N53*VLOOKUP(L53,EmTruck20,6)+(O53*M53-P53*N53)*VLOOKUP(0,EmTruck20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C53*(1-M53)*VLOOKUP(K53,EmAuto20,7)-D53*(1-N53)*VLOOKUP(L53,EmAuto20,7)+(O53*(1-M53)-P53*(1-N53))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C53*M53*VLOOKUP(K53,EmTruck20,7)-D53*N53*VLOOKUP(L53,EmTruck20,7)+(O53*M53-P53*N53)*VLOOKUP(0,EmTruck20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C53*(1-M53)*VLOOKUP(K53,EmAuto20,8)-D53*(1-N53)*VLOOKUP(L53,EmAuto20,8)+(O53*(1-M53)-P53*(1-N53))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C53*M53*VLOOKUP(K53,EmTruck20,8)-D53*N53*VLOOKUP(L53,EmTruck20,8)+(O53*M53-P53*N53)*VLOOKUP(0,EmTruck20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C53*VLOOKUP(K53,EmBus20,2)-D53*VLOOKUP(L53,EmBus20,2)+(O53-P53)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C53*VLOOKUP(K53,EmBus20,3)-D53*VLOOKUP(L53,EmBus20,3)+(O53-P53)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C53*VLOOKUP(K53,EmBus20,4)-D53*VLOOKUP(L53,EmBus20,4)+(O53-P53)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C53*VLOOKUP(K53,EmBus20,5)-D53*VLOOKUP(L53,EmBus20,5)+(O53-P53)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C53*VLOOKUP(K53,EmBus20,6)-D53*VLOOKUP(L53,EmBus20,6)+(O53-P53)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C53*VLOOKUP(K53,EmBus20,7)-D53*VLOOKUP(L53,EmBus20,7)+(O53-P53)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C53*VLOOKUP(K53,EmBus20,8)-D53*VLOOKUP(L53,EmBus20,8)+(O53-P53)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C53-D53)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C53-D53)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C53-D53)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C53-D53)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C53-D53)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C53-D53)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C53-D53)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C53-D53)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C53-D53)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C53-D53)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C53-D53)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C53-D53)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C53-D53)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C53-D53)*PARAMETERS!$CW$37),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,29,0,null,{"$f":"IF(Emissions<>\"N\",SUM($BO53:BP53),0)","v":0},null,0,null,{"$f":"SUM($BO117:BP117)","v":0},{"$f":"SUM($BO181:BP181)","v":0},{"$f":"SUM($BO245:BP245)","v":0},{"$f":"SUM($BO309:BP309)","v":0},{"$f":"SUM($BO373:BP373)","v":0},{"$f":"SUM($BO437:BP437)","v":0},{"$f":"SUM($BO501:BP501)","v":0},{"$f":"SUM($BO565:BP565)","v":{"$error":"#N/A"}},{"$f":"SUM($BO629:BP629)","v":{"$error":"#N/A"}},{"$f":"SUM($BO693:BP693)","v":{"$error":"#N/A"}},{"$f":"SUM($BO757:BP757)","v":{"$error":"#N/A"}},{"$f":"SUM($BO821:BP821)","v":{"$error":"#N/A"}},{"$f":"SUM($BO885:BP885)","v":{"$error":"#N/A"}}]
[null,27,{"$f":"MAX(TREND(C24:C25,B24:B25,B54),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B54),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B54),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B54),0)","v":0},{"$f":"MAX(TREND(G24:G25,B24:B25,B54),0)","v":0},{"$f":"MAX(TREND(H24:H25,B24:B25,B54),0)","v":0},{"$f":"MAX(TREND(I24:I25,B24:B25,B54),0)","v":0},{"$f":"MAX(TREND(J24:J25,B24:B25,B54),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C54/E54,1)),MAX(5,ROUND(G54/I54,1))),55)","v":55},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D54/F54,1)),MAX(5,ROUND(H54/J54,1))),55)","v":55},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B54),0),1)","v":0},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B54),0),1)","v":0},{"$f":"MAX(TREND(O24:O25,B24:B25,B54),0)","v":0},{"$f":"MAX(TREND(P24:P25,B24:B25,B54),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C54*(1-M54)*0.00000110231131*(VLOOKUP(K54,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K54,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B54-YearCurrent)+VLOOKUP(K54,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K54,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K54,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K54,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C54*M54*0.00000110231131*(VLOOKUP(K54,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K54,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B54-YearCurrent)+VLOOKUP(K54,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K54,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K54,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K54,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D54*(1-N54)*0.00000110231131*(VLOOKUP(L54,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L54,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B54-YearCurrent)+VLOOKUP(L54,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L54,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L54,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L54,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D54*N54*0.00000110231131*(VLOOKUP(L54,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L54,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B54-YearCurrent)+VLOOKUP(L54,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L54,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L54,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L54,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O54*(1-M54)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B54-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O54*M54*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B54-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P54*(1-N54)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B54-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P54*N54*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B54-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C54*0.00000110231131*(VLOOKUP(K54,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K54,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B54-YearCurrent)+VLOOKUP(K54,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K54,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K54,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K54,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D54*0.00000110231131*(VLOOKUP(L54,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L54,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B54-YearCurrent)+VLOOKUP(L54,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L54,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L54,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L54,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C54*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B54-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D54*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B54-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C54*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B54-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D54*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B54-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},0,0,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C54*(1-M54)*VLOOKUP(K54,EmAuto20,2)-D54*(1-N54)*VLOOKUP(L54,EmAuto20,2)+(O54*(1-M54)-P54*(1-N54))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C54*M54*VLOOKUP(K54,EmTruck20,2)-D54*N54*VLOOKUP(L54,EmTruck20,2)+(O54*M54-P54*N54)*VLOOKUP(0,EmTruck20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C54*(1-M54)*VLOOKUP(K54,EmAuto20,3)-D54*(1-N54)*VLOOKUP(L54,EmAuto20,3)+(O54*(1-M54)-P54*(1-N54))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C54*M54*VLOOKUP(K54,EmTruck20,3)-D54*N54*VLOOKUP(L54,EmTruck20,3)+(O54*M54-P54*N54)*VLOOKUP(0,EmTruck20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C54*(1-M54)*VLOOKUP(K54,EmAuto20,4)-D54*(1-N54)*VLOOKUP(L54,EmAuto20,4)+(O54*(1-M54)-P54*(1-N54))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C54*M54*VLOOKUP(K54,EmTruck20,4)-D54*N54*VLOOKUP(L54,EmTruck20,4)+(O54*M54-P54*N54)*VLOOKUP(0,EmTruck20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C54*(1-M54)*VLOOKUP(K54,EmAuto20,5)-D54*(1-N54)*VLOOKUP(L54,EmAuto20,5)+(O54*(1-M54)-P54*(1-N54))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C54*M54*VLOOKUP(K54,EmTruck20,5)-D54*N54*VLOOKUP(L54,EmTruck20,5)+(O54*M54-P54*N54)*VLOOKUP(0,EmTruck20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C54*(1-M54)*VLOOKUP(K54,EmAuto20,6)-D54*(1-N54)*VLOOKUP(L54,EmAuto20,6)+(O54*(1-M54)-P54*(1-N54))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C54*M54*VLOOKUP(K54,EmTruck20,6)-D54*N54*VLOOKUP(L54,EmTruck20,6)+(O54*M54-P54*N54)*VLOOKUP(0,EmTruck20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C54*(1-M54)*VLOOKUP(K54,EmAuto20,7)-D54*(1-N54)*VLOOKUP(L54,EmAuto20,7)+(O54*(1-M54)-P54*(1-N54))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C54*M54*VLOOKUP(K54,EmTruck20,7)-D54*N54*VLOOKUP(L54,EmTruck20,7)+(O54*M54-P54*N54)*VLOOKUP(0,EmTruck20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C54*(1-M54)*VLOOKUP(K54,EmAuto20,8)-D54*(1-N54)*VLOOKUP(L54,EmAuto20,8)+(O54*(1-M54)-P54*(1-N54))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C54*M54*VLOOKUP(K54,EmTruck20,8)-D54*N54*VLOOKUP(L54,EmTruck20,8)+(O54*M54-P54*N54)*VLOOKUP(0,EmTruck20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C54*VLOOKUP(K54,EmBus20,2)-D54*VLOOKUP(L54,EmBus20,2)+(O54-P54)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C54*VLOOKUP(K54,EmBus20,3)-D54*VLOOKUP(L54,EmBus20,3)+(O54-P54)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C54*VLOOKUP(K54,EmBus20,4)-D54*VLOOKUP(L54,EmBus20,4)+(O54-P54)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C54*VLOOKUP(K54,EmBus20,5)-D54*VLOOKUP(L54,EmBus20,5)+(O54-P54)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C54*VLOOKUP(K54,EmBus20,6)-D54*VLOOKUP(L54,EmBus20,6)+(O54-P54)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C54*VLOOKUP(K54,EmBus20,7)-D54*VLOOKUP(L54,EmBus20,7)+(O54-P54)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C54*VLOOKUP(K54,EmBus20,8)-D54*VLOOKUP(L54,EmBus20,8)+(O54-P54)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C54-D54)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C54-D54)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C54-D54)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C54-D54)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C54-D54)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C54-D54)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C54-D54)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C54-D54)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C54-D54)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C54-D54)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C54-D54)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C54-D54)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C54-D54)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C54-D54)*PARAMETERS!$CW$37),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,30,0,null,{"$f":"IF(Emissions<>\"N\",SUM($BO54:BP54),0)","v":0},null,0,null,{"$f":"SUM($BO118:BP118)","v":0},{"$f":"SUM($BO182:BP182)","v":0},{"$f":"SUM($BO246:BP246)","v":0},{"$f":"SUM($BO310:BP310)","v":0},{"$f":"SUM($BO374:BP374)","v":0},{"$f":"SUM($BO438:BP438)","v":0},{"$f":"SUM($BO502:BP502)","v":0},{"$f":"SUM($BO566:BP566)","v":{"$error":"#N/A"}},{"$f":"SUM($BO630:BP630)","v":{"$error":"#N/A"}},{"$f":"SUM($BO694:BP694)","v":{"$error":"#N/A"}},{"$f":"SUM($BO758:BP758)","v":{"$error":"#N/A"}},{"$f":"SUM($BO822:BP822)","v":{"$error":"#N/A"}},{"$f":"SUM($BO886:BP886)","v":{"$error":"#N/A"}}]
[null,28,{"$f":"MAX(TREND(C24:C25,B24:B25,B55),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B55),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B55),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B55),0)","v":0},{"$f":"MAX(TREND(G24:G25,B24:B25,B55),0)","v":0},{"$f":"MAX(TREND(H24:H25,B24:B25,B55),0)","v":0},{"$f":"MAX(TREND(I24:I25,B24:B25,B55),0)","v":0},{"$f":"MAX(TREND(J24:J25,B24:B25,B55),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C55/E55,1)),MAX(5,ROUND(G55/I55,1))),55)","v":55},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D55/F55,1)),MAX(5,ROUND(H55/J55,1))),55)","v":55},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B55),0),1)","v":0},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B55),0),1)","v":0},{"$f":"MAX(TREND(O24:O25,B24:B25,B55),0)","v":0},{"$f":"MAX(TREND(P24:P25,B24:B25,B55),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C55*(1-M55)*0.00000110231131*(VLOOKUP(K55,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K55,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B55-YearCurrent)+VLOOKUP(K55,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K55,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K55,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K55,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C55*M55*0.00000110231131*(VLOOKUP(K55,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K55,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B55-YearCurrent)+VLOOKUP(K55,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K55,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K55,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K55,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D55*(1-N55)*0.00000110231131*(VLOOKUP(L55,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L55,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B55-YearCurrent)+VLOOKUP(L55,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L55,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L55,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L55,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D55*N55*0.00000110231131*(VLOOKUP(L55,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L55,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B55-YearCurrent)+VLOOKUP(L55,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L55,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L55,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L55,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O55*(1-M55)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B55-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O55*M55*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B55-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P55*(1-N55)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B55-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P55*N55*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B55-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C55*0.00000110231131*(VLOOKUP(K55,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K55,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B55-YearCurrent)+VLOOKUP(K55,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K55,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K55,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K55,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D55*0.00000110231131*(VLOOKUP(L55,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L55,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B55-YearCurrent)+VLOOKUP(L55,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L55,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L55,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L55,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C55*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B55-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D55*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B55-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C55*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B55-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D55*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B55-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},0,0,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C55*(1-M55)*VLOOKUP(K55,EmAuto20,2)-D55*(1-N55)*VLOOKUP(L55,EmAuto20,2)+(O55*(1-M55)-P55*(1-N55))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C55*M55*VLOOKUP(K55,EmTruck20,2)-D55*N55*VLOOKUP(L55,EmTruck20,2)+(O55*M55-P55*N55)*VLOOKUP(0,EmTruck20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C55*(1-M55)*VLOOKUP(K55,EmAuto20,3)-D55*(1-N55)*VLOOKUP(L55,EmAuto20,3)+(O55*(1-M55)-P55*(1-N55))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C55*M55*VLOOKUP(K55,EmTruck20,3)-D55*N55*VLOOKUP(L55,EmTruck20,3)+(O55*M55-P55*N55)*VLOOKUP(0,EmTruck20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C55*(1-M55)*VLOOKUP(K55,EmAuto20,4)-D55*(1-N55)*VLOOKUP(L55,EmAuto20,4)+(O55*(1-M55)-P55*(1-N55))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C55*M55*VLOOKUP(K55,EmTruck20,4)-D55*N55*VLOOKUP(L55,EmTruck20,4)+(O55*M55-P55*N55)*VLOOKUP(0,EmTruck20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C55*(1-M55)*VLOOKUP(K55,EmAuto20,5)-D55*(1-N55)*VLOOKUP(L55,EmAuto20,5)+(O55*(1-M55)-P55*(1-N55))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C55*M55*VLOOKUP(K55,EmTruck20,5)-D55*N55*VLOOKUP(L55,EmTruck20,5)+(O55*M55-P55*N55)*VLOOKUP(0,EmTruck20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C55*(1-M55)*VLOOKUP(K55,EmAuto20,6)-D55*(1-N55)*VLOOKUP(L55,EmAuto20,6)+(O55*(1-M55)-P55*(1-N55))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C55*M55*VLOOKUP(K55,EmTruck20,6)-D55*N55*VLOOKUP(L55,EmTruck20,6)+(O55*M55-P55*N55)*VLOOKUP(0,EmTruck20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C55*(1-M55)*VLOOKUP(K55,EmAuto20,7)-D55*(1-N55)*VLOOKUP(L55,EmAuto20,7)+(O55*(1-M55)-P55*(1-N55))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C55*M55*VLOOKUP(K55,EmTruck20,7)-D55*N55*VLOOKUP(L55,EmTruck20,7)+(O55*M55-P55*N55)*VLOOKUP(0,EmTruck20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C55*(1-M55)*VLOOKUP(K55,EmAuto20,8)-D55*(1-N55)*VLOOKUP(L55,EmAuto20,8)+(O55*(1-M55)-P55*(1-N55))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C55*M55*VLOOKUP(K55,EmTruck20,8)-D55*N55*VLOOKUP(L55,EmTruck20,8)+(O55*M55-P55*N55)*VLOOKUP(0,EmTruck20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C55*VLOOKUP(K55,EmBus20,2)-D55*VLOOKUP(L55,EmBus20,2)+(O55-P55)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C55*VLOOKUP(K55,EmBus20,3)-D55*VLOOKUP(L55,EmBus20,3)+(O55-P55)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C55*VLOOKUP(K55,EmBus20,4)-D55*VLOOKUP(L55,EmBus20,4)+(O55-P55)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C55*VLOOKUP(K55,EmBus20,5)-D55*VLOOKUP(L55,EmBus20,5)+(O55-P55)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C55*VLOOKUP(K55,EmBus20,6)-D55*VLOOKUP(L55,EmBus20,6)+(O55-P55)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C55*VLOOKUP(K55,EmBus20,7)-D55*VLOOKUP(L55,EmBus20,7)+(O55-P55)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C55*VLOOKUP(K55,EmBus20,8)-D55*VLOOKUP(L55,EmBus20,8)+(O55-P55)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C55-D55)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C55-D55)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C55-D55)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C55-D55)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C55-D55)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C55-D55)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C55-D55)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C55-D55)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C55-D55)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C55-D55)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C55-D55)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C55-D55)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C55-D55)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C55-D55)*PARAMETERS!$CW$37),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,31,0,null,{"$f":"IF(Emissions<>\"N\",SUM($BO55:BP55),0)","v":0},null,0,null,{"$f":"SUM($BO119:BP119)","v":0},{"$f":"SUM($BO183:BP183)","v":0},{"$f":"SUM($BO247:BP247)","v":0},{"$f":"SUM($BO311:BP311)","v":0},{"$f":"SUM($BO375:BP375)","v":0},{"$f":"SUM($BO439:BP439)","v":0},{"$f":"SUM($BO503:BP503)","v":0},{"$f":"SUM($BO567:BP567)","v":{"$error":"#N/A"}},{"$f":"SUM($BO631:BP631)","v":{"$error":"#N/A"}},{"$f":"SUM($BO695:BP695)","v":{"$error":"#N/A"}},{"$f":"SUM($BO759:BP759)","v":{"$error":"#N/A"}},{"$f":"SUM($BO823:BP823)","v":{"$error":"#N/A"}},{"$f":"SUM($BO887:BP887)","v":{"$error":"#N/A"}}]
[null,29,{"$f":"MAX(TREND(C24:C25,B24:B25,B56),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B56),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B56),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B56),0)","v":0},{"$f":"MAX(TREND(G24:G25,B24:B25,B56),0)","v":0},{"$f":"MAX(TREND(H24:H25,B24:B25,B56),0)","v":0},{"$f":"MAX(TREND(I24:I25,B24:B25,B56),0)","v":0},{"$f":"MAX(TREND(J24:J25,B24:B25,B56),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C56/E56,1)),MAX(5,ROUND(G56/I56,1))),55)","v":55},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D56/F56,1)),MAX(5,ROUND(H56/J56,1))),55)","v":55},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B56),0),1)","v":0},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B56),0),1)","v":0},{"$f":"MAX(TREND(O24:O25,B24:B25,B56),0)","v":0},{"$f":"MAX(TREND(P24:P25,B24:B25,B56),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C56*(1-M56)*0.00000110231131*(VLOOKUP(K56,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K56,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B56-YearCurrent)+VLOOKUP(K56,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K56,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K56,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K56,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C56*M56*0.00000110231131*(VLOOKUP(K56,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K56,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B56-YearCurrent)+VLOOKUP(K56,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K56,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K56,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K56,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D56*(1-N56)*0.00000110231131*(VLOOKUP(L56,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L56,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B56-YearCurrent)+VLOOKUP(L56,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L56,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L56,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L56,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D56*N56*0.00000110231131*(VLOOKUP(L56,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L56,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B56-YearCurrent)+VLOOKUP(L56,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L56,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L56,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L56,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O56*(1-M56)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B56-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O56*M56*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B56-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P56*(1-N56)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B56-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P56*N56*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B56-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C56*0.00000110231131*(VLOOKUP(K56,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K56,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B56-YearCurrent)+VLOOKUP(K56,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K56,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K56,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K56,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D56*0.00000110231131*(VLOOKUP(L56,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L56,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B56-YearCurrent)+VLOOKUP(L56,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L56,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L56,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L56,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C56*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B56-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D56*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B56-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C56*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B56-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D56*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B56-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},0,0,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C56*(1-M56)*VLOOKUP(K56,EmAuto20,2)-D56*(1-N56)*VLOOKUP(L56,EmAuto20,2)+(O56*(1-M56)-P56*(1-N56))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C56*M56*VLOOKUP(K56,EmTruck20,2)-D56*N56*VLOOKUP(L56,EmTruck20,2)+(O56*M56-P56*N56)*VLOOKUP(0,EmTruck20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C56*(1-M56)*VLOOKUP(K56,EmAuto20,3)-D56*(1-N56)*VLOOKUP(L56,EmAuto20,3)+(O56*(1-M56)-P56*(1-N56))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C56*M56*VLOOKUP(K56,EmTruck20,3)-D56*N56*VLOOKUP(L56,EmTruck20,3)+(O56*M56-P56*N56)*VLOOKUP(0,EmTruck20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C56*(1-M56)*VLOOKUP(K56,EmAuto20,4)-D56*(1-N56)*VLOOKUP(L56,EmAuto20,4)+(O56*(1-M56)-P56*(1-N56))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C56*M56*VLOOKUP(K56,EmTruck20,4)-D56*N56*VLOOKUP(L56,EmTruck20,4)+(O56*M56-P56*N56)*VLOOKUP(0,EmTruck20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C56*(1-M56)*VLOOKUP(K56,EmAuto20,5)-D56*(1-N56)*VLOOKUP(L56,EmAuto20,5)+(O56*(1-M56)-P56*(1-N56))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C56*M56*VLOOKUP(K56,EmTruck20,5)-D56*N56*VLOOKUP(L56,EmTruck20,5)+(O56*M56-P56*N56)*VLOOKUP(0,EmTruck20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C56*(1-M56)*VLOOKUP(K56,EmAuto20,6)-D56*(1-N56)*VLOOKUP(L56,EmAuto20,6)+(O56*(1-M56)-P56*(1-N56))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C56*M56*VLOOKUP(K56,EmTruck20,6)-D56*N56*VLOOKUP(L56,EmTruck20,6)+(O56*M56-P56*N56)*VLOOKUP(0,EmTruck20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C56*(1-M56)*VLOOKUP(K56,EmAuto20,7)-D56*(1-N56)*VLOOKUP(L56,EmAuto20,7)+(O56*(1-M56)-P56*(1-N56))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C56*M56*VLOOKUP(K56,EmTruck20,7)-D56*N56*VLOOKUP(L56,EmTruck20,7)+(O56*M56-P56*N56)*VLOOKUP(0,EmTruck20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C56*(1-M56)*VLOOKUP(K56,EmAuto20,8)-D56*(1-N56)*VLOOKUP(L56,EmAuto20,8)+(O56*(1-M56)-P56*(1-N56))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C56*M56*VLOOKUP(K56,EmTruck20,8)-D56*N56*VLOOKUP(L56,EmTruck20,8)+(O56*M56-P56*N56)*VLOOKUP(0,EmTruck20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C56*VLOOKUP(K56,EmBus20,2)-D56*VLOOKUP(L56,EmBus20,2)+(O56-P56)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C56*VLOOKUP(K56,EmBus20,3)-D56*VLOOKUP(L56,EmBus20,3)+(O56-P56)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C56*VLOOKUP(K56,EmBus20,4)-D56*VLOOKUP(L56,EmBus20,4)+(O56-P56)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C56*VLOOKUP(K56,EmBus20,5)-D56*VLOOKUP(L56,EmBus20,5)+(O56-P56)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C56*VLOOKUP(K56,EmBus20,6)-D56*VLOOKUP(L56,EmBus20,6)+(O56-P56)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C56*VLOOKUP(K56,EmBus20,7)-D56*VLOOKUP(L56,EmBus20,7)+(O56-P56)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C56*VLOOKUP(K56,EmBus20,8)-D56*VLOOKUP(L56,EmBus20,8)+(O56-P56)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C56-D56)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C56-D56)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C56-D56)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C56-D56)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C56-D56)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C56-D56)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C56-D56)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C56-D56)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C56-D56)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C56-D56)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C56-D56)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C56-D56)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C56-D56)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C56-D56)*PARAMETERS!$CW$37),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,32,{"$f":"OFFSET($AB41,MATCH(BO$20,$A:$A),0)","v":0},null,{"$f":"IF(Emissions<>\"N\",SUM($BO56:BP56),0)","v":0},null,{"$f":"$BQ56*(1+DiscRate)^($BN56-YearCurrent)","v":0},null,{"$f":"SUM($BO120:BP120)","v":0},{"$f":"SUM($BO184:BP184)","v":0},{"$f":"SUM($BO248:BP248)","v":0},{"$f":"SUM($BO312:BP312)","v":0},{"$f":"SUM($BO376:BP376)","v":0},{"$f":"SUM($BO440:BP440)","v":0},{"$f":"SUM($BO504:BP504)","v":0},{"$f":"SUM($BO568:BP568)","v":{"$error":"#N/A"}},{"$f":"SUM($BO632:BP632)","v":{"$error":"#N/A"}},{"$f":"SUM($BO696:BP696)","v":{"$error":"#N/A"}},{"$f":"SUM($BO760:BP760)","v":{"$error":"#N/A"}},{"$f":"SUM($BO824:BP824)","v":{"$error":"#N/A"}},{"$f":"SUM($BO888:BP888)","v":{"$error":"#N/A"}}]
[null,30,{"$f":"MAX(TREND(C24:C25,B24:B25,B57),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B57),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B57),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B57),0)","v":0},{"$f":"MAX(TREND(G24:G25,B24:B25,B57),0)","v":0},{"$f":"MAX(TREND(H24:H25,B24:B25,B57),0)","v":0},{"$f":"MAX(TREND(I24:I25,B24:B25,B57),0)","v":0},{"$f":"MAX(TREND(J24:J25,B24:B25,B57),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C57/E57,1)),MAX(5,ROUND(G57/I57,1))),55)","v":55},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D57/F57,1)),MAX(5,ROUND(H57/J57,1))),55)","v":55},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B57),0),1)","v":0},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B57),0),1)","v":0},{"$f":"MAX(TREND(O24:O25,B24:B25,B57),0)","v":0},{"$f":"MAX(TREND(P24:P25,B24:B25,B57),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C57*(1-M57)*0.00000110231131*(VLOOKUP(K57,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K57,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B57-YearCurrent)+VLOOKUP(K57,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K57,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K57,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K57,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C57*M57*0.00000110231131*(VLOOKUP(K57,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K57,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B57-YearCurrent)+VLOOKUP(K57,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K57,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K57,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K57,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D57*(1-N57)*0.00000110231131*(VLOOKUP(L57,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L57,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B57-YearCurrent)+VLOOKUP(L57,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L57,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L57,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L57,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D57*N57*0.00000110231131*(VLOOKUP(L57,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L57,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B57-YearCurrent)+VLOOKUP(L57,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L57,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L57,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L57,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O57*(1-M57)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B57-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O57*M57*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B57-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P57*(1-N57)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B57-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P57*N57*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B57-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C57*0.00000110231131*(VLOOKUP(K57,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K57,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B57-YearCurrent)+VLOOKUP(K57,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K57,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K57,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K57,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D57*0.00000110231131*(VLOOKUP(L57,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L57,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B57-YearCurrent)+VLOOKUP(L57,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L57,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L57,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L57,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C57*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B57-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D57*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B57-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C57*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B57-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D57*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B57-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},0,0,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C57*(1-M57)*VLOOKUP(K57,EmAuto20,2)-D57*(1-N57)*VLOOKUP(L57,EmAuto20,2)+(O57*(1-M57)-P57*(1-N57))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C57*M57*VLOOKUP(K57,EmTruck20,2)-D57*N57*VLOOKUP(L57,EmTruck20,2)+(O57*M57-P57*N57)*VLOOKUP(0,EmTruck20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C57*(1-M57)*VLOOKUP(K57,EmAuto20,3)-D57*(1-N57)*VLOOKUP(L57,EmAuto20,3)+(O57*(1-M57)-P57*(1-N57))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C57*M57*VLOOKUP(K57,EmTruck20,3)-D57*N57*VLOOKUP(L57,EmTruck20,3)+(O57*M57-P57*N57)*VLOOKUP(0,EmTruck20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C57*(1-M57)*VLOOKUP(K57,EmAuto20,4)-D57*(1-N57)*VLOOKUP(L57,EmAuto20,4)+(O57*(1-M57)-P57*(1-N57))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C57*M57*VLOOKUP(K57,EmTruck20,4)-D57*N57*VLOOKUP(L57,EmTruck20,4)+(O57*M57-P57*N57)*VLOOKUP(0,EmTruck20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C57*(1-M57)*VLOOKUP(K57,EmAuto20,5)-D57*(1-N57)*VLOOKUP(L57,EmAuto20,5)+(O57*(1-M57)-P57*(1-N57))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C57*M57*VLOOKUP(K57,EmTruck20,5)-D57*N57*VLOOKUP(L57,EmTruck20,5)+(O57*M57-P57*N57)*VLOOKUP(0,EmTruck20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C57*(1-M57)*VLOOKUP(K57,EmAuto20,6)-D57*(1-N57)*VLOOKUP(L57,EmAuto20,6)+(O57*(1-M57)-P57*(1-N57))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C57*M57*VLOOKUP(K57,EmTruck20,6)-D57*N57*VLOOKUP(L57,EmTruck20,6)+(O57*M57-P57*N57)*VLOOKUP(0,EmTruck20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C57*(1-M57)*VLOOKUP(K57,EmAuto20,7)-D57*(1-N57)*VLOOKUP(L57,EmAuto20,7)+(O57*(1-M57)-P57*(1-N57))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C57*M57*VLOOKUP(K57,EmTruck20,7)-D57*N57*VLOOKUP(L57,EmTruck20,7)+(O57*M57-P57*N57)*VLOOKUP(0,EmTruck20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C57*(1-M57)*VLOOKUP(K57,EmAuto20,8)-D57*(1-N57)*VLOOKUP(L57,EmAuto20,8)+(O57*(1-M57)-P57*(1-N57))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C57*M57*VLOOKUP(K57,EmTruck20,8)-D57*N57*VLOOKUP(L57,EmTruck20,8)+(O57*M57-P57*N57)*VLOOKUP(0,EmTruck20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C57*VLOOKUP(K57,EmBus20,2)-D57*VLOOKUP(L57,EmBus20,2)+(O57-P57)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C57*VLOOKUP(K57,EmBus20,3)-D57*VLOOKUP(L57,EmBus20,3)+(O57-P57)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C57*VLOOKUP(K57,EmBus20,4)-D57*VLOOKUP(L57,EmBus20,4)+(O57-P57)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C57*VLOOKUP(K57,EmBus20,5)-D57*VLOOKUP(L57,EmBus20,5)+(O57-P57)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C57*VLOOKUP(K57,EmBus20,6)-D57*VLOOKUP(L57,EmBus20,6)+(O57-P57)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C57*VLOOKUP(K57,EmBus20,7)-D57*VLOOKUP(L57,EmBus20,7)+(O57-P57)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C57*VLOOKUP(K57,EmBus20,8)-D57*VLOOKUP(L57,EmBus20,8)+(O57-P57)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C57-D57)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C57-D57)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C57-D57)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C57-D57)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C57-D57)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C57-D57)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C57-D57)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C57-D57)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C57-D57)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C57-D57)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C57-D57)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C57-D57)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C57-D57)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C57-D57)*PARAMETERS!$CW$37),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,33,0,null,{"$f":"IF(Emissions<>\"N\",SUM($BO57:BP57),0)","v":0},null,0,null,{"$f":"SUM($BO121:BP121)","v":0},{"$f":"SUM($BO185:BP185)","v":0},{"$f":"SUM($BO249:BP249)","v":0},{"$f":"SUM($BO313:BP313)","v":0},{"$f":"SUM($BO377:BP377)","v":0},{"$f":"SUM($BO441:BP441)","v":0},{"$f":"SUM($BO505:BP505)","v":0},{"$f":"SUM($BO569:BP569)","v":{"$error":"#N/A"}},{"$f":"SUM($BO633:BP633)","v":{"$error":"#N/A"}},{"$f":"SUM($BO697:BP697)","v":{"$error":"#N/A"}},{"$f":"SUM($BO761:BP761)","v":{"$error":"#N/A"}},{"$f":"SUM($BO825:BP825)","v":{"$error":"#N/A"}},{"$f":"SUM($BO889:BP889)","v":{"$error":"#N/A"}}]
[null,31,{"$f":"MAX(TREND(C24:C25,B24:B25,B58),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B58),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B58),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B58),0)","v":0},{"$f":"MAX(TREND(G24:G25,B24:B25,B58),0)","v":0},{"$f":"MAX(TREND(H24:H25,B24:B25,B58),0)","v":0},{"$f":"MAX(TREND(I24:I25,B24:B25,B58),0)","v":0},{"$f":"MAX(TREND(J24:J25,B24:B25,B58),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C58/E58,1)),MAX(5,ROUND(G58/I58,1))),55)","v":55},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D58/F58,1)),MAX(5,ROUND(H58/J58,1))),55)","v":55},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B58),0),1)","v":0},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B58),0),1)","v":0},{"$f":"MAX(TREND(O24:O25,B24:B25,B58),0)","v":0},{"$f":"MAX(TREND(P24:P25,B24:B25,B58),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C58*(1-M58)*0.00000110231131*(VLOOKUP(K58,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K58,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B58-YearCurrent)+VLOOKUP(K58,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K58,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K58,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K58,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C58*M58*0.00000110231131*(VLOOKUP(K58,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K58,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B58-YearCurrent)+VLOOKUP(K58,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K58,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K58,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K58,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D58*(1-N58)*0.00000110231131*(VLOOKUP(L58,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L58,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B58-YearCurrent)+VLOOKUP(L58,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L58,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L58,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L58,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D58*N58*0.00000110231131*(VLOOKUP(L58,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L58,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B58-YearCurrent)+VLOOKUP(L58,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L58,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L58,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L58,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O58*(1-M58)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B58-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O58*M58*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B58-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P58*(1-N58)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B58-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P58*N58*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B58-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C58*0.00000110231131*(VLOOKUP(K58,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K58,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B58-YearCurrent)+VLOOKUP(K58,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K58,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K58,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K58,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D58*0.00000110231131*(VLOOKUP(L58,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L58,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B58-YearCurrent)+VLOOKUP(L58,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L58,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L58,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L58,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C58*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B58-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D58*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B58-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C58*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B58-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D58*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B58-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},0,0,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C58*(1-M58)*VLOOKUP(K58,EmAuto20,2)-D58*(1-N58)*VLOOKUP(L58,EmAuto20,2)+(O58*(1-M58)-P58*(1-N58))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C58*M58*VLOOKUP(K58,EmTruck20,2)-D58*N58*VLOOKUP(L58,EmTruck20,2)+(O58*M58-P58*N58)*VLOOKUP(0,EmTruck20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C58*(1-M58)*VLOOKUP(K58,EmAuto20,3)-D58*(1-N58)*VLOOKUP(L58,EmAuto20,3)+(O58*(1-M58)-P58*(1-N58))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C58*M58*VLOOKUP(K58,EmTruck20,3)-D58*N58*VLOOKUP(L58,EmTruck20,3)+(O58*M58-P58*N58)*VLOOKUP(0,EmTruck20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C58*(1-M58)*VLOOKUP(K58,EmAuto20,4)-D58*(1-N58)*VLOOKUP(L58,EmAuto20,4)+(O58*(1-M58)-P58*(1-N58))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C58*M58*VLOOKUP(K58,EmTruck20,4)-D58*N58*VLOOKUP(L58,EmTruck20,4)+(O58*M58-P58*N58)*VLOOKUP(0,EmTruck20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C58*(1-M58)*VLOOKUP(K58,EmAuto20,5)-D58*(1-N58)*VLOOKUP(L58,EmAuto20,5)+(O58*(1-M58)-P58*(1-N58))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C58*M58*VLOOKUP(K58,EmTruck20,5)-D58*N58*VLOOKUP(L58,EmTruck20,5)+(O58*M58-P58*N58)*VLOOKUP(0,EmTruck20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C58*(1-M58)*VLOOKUP(K58,EmAuto20,6)-D58*(1-N58)*VLOOKUP(L58,EmAuto20,6)+(O58*(1-M58)-P58*(1-N58))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C58*M58*VLOOKUP(K58,EmTruck20,6)-D58*N58*VLOOKUP(L58,EmTruck20,6)+(O58*M58-P58*N58)*VLOOKUP(0,EmTruck20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C58*(1-M58)*VLOOKUP(K58,EmAuto20,7)-D58*(1-N58)*VLOOKUP(L58,EmAuto20,7)+(O58*(1-M58)-P58*(1-N58))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C58*M58*VLOOKUP(K58,EmTruck20,7)-D58*N58*VLOOKUP(L58,EmTruck20,7)+(O58*M58-P58*N58)*VLOOKUP(0,EmTruck20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C58*(1-M58)*VLOOKUP(K58,EmAuto20,8)-D58*(1-N58)*VLOOKUP(L58,EmAuto20,8)+(O58*(1-M58)-P58*(1-N58))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C58*M58*VLOOKUP(K58,EmTruck20,8)-D58*N58*VLOOKUP(L58,EmTruck20,8)+(O58*M58-P58*N58)*VLOOKUP(0,EmTruck20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C58*VLOOKUP(K58,EmBus20,2)-D58*VLOOKUP(L58,EmBus20,2)+(O58-P58)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C58*VLOOKUP(K58,EmBus20,3)-D58*VLOOKUP(L58,EmBus20,3)+(O58-P58)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C58*VLOOKUP(K58,EmBus20,4)-D58*VLOOKUP(L58,EmBus20,4)+(O58-P58)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C58*VLOOKUP(K58,EmBus20,5)-D58*VLOOKUP(L58,EmBus20,5)+(O58-P58)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C58*VLOOKUP(K58,EmBus20,6)-D58*VLOOKUP(L58,EmBus20,6)+(O58-P58)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C58*VLOOKUP(K58,EmBus20,7)-D58*VLOOKUP(L58,EmBus20,7)+(O58-P58)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C58*VLOOKUP(K58,EmBus20,8)-D58*VLOOKUP(L58,EmBus20,8)+(O58-P58)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C58-D58)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C58-D58)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C58-D58)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C58-D58)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C58-D58)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C58-D58)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C58-D58)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C58-D58)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C58-D58)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C58-D58)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C58-D58)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C58-D58)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C58-D58)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C58-D58)*PARAMETERS!$CW$37),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,34,0,null,{"$f":"IF(Emissions<>\"N\",SUM($BO58:BP58),0)","v":0},null,0,null,{"$f":"SUM($BO122:BP122)","v":0},{"$f":"SUM($BO186:BP186)","v":0},{"$f":"SUM($BO250:BP250)","v":0},{"$f":"SUM($BO314:BP314)","v":0},{"$f":"SUM($BO378:BP378)","v":0},{"$f":"SUM($BO442:BP442)","v":0},{"$f":"SUM($BO506:BP506)","v":0},{"$f":"SUM($BO570:BP570)","v":{"$error":"#N/A"}},{"$f":"SUM($BO634:BP634)","v":{"$error":"#N/A"}},{"$f":"SUM($BO698:BP698)","v":{"$error":"#N/A"}},{"$f":"SUM($BO762:BP762)","v":{"$error":"#N/A"}},{"$f":"SUM($BO826:BP826)","v":{"$error":"#N/A"}},{"$f":"SUM($BO890:BP890)","v":{"$error":"#N/A"}}]
[null,32,{"$f":"MAX(TREND(C24:C25,B24:B25,B59),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B59),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B59),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B59),0)","v":0},{"$f":"MAX(TREND(G24:G25,B24:B25,B59),0)","v":0},{"$f":"MAX(TREND(H24:H25,B24:B25,B59),0)","v":0},{"$f":"MAX(TREND(I24:I25,B24:B25,B59),0)","v":0},{"$f":"MAX(TREND(J24:J25,B24:B25,B59),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C59/E59,1)),MAX(5,ROUND(G59/I59,1))),55)","v":55},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D59/F59,1)),MAX(5,ROUND(H59/J59,1))),55)","v":55},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B59),0),1)","v":0},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B59),0),1)","v":0},{"$f":"MAX(TREND(O24:O25,B24:B25,B59),0)","v":0},{"$f":"MAX(TREND(P24:P25,B24:B25,B59),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C59*(1-M59)*0.00000110231131*(VLOOKUP(K59,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K59,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B59-YearCurrent)+VLOOKUP(K59,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K59,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K59,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K59,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C59*M59*0.00000110231131*(VLOOKUP(K59,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K59,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B59-YearCurrent)+VLOOKUP(K59,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K59,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K59,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K59,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D59*(1-N59)*0.00000110231131*(VLOOKUP(L59,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L59,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B59-YearCurrent)+VLOOKUP(L59,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L59,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L59,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L59,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D59*N59*0.00000110231131*(VLOOKUP(L59,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L59,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B59-YearCurrent)+VLOOKUP(L59,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L59,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L59,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L59,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O59*(1-M59)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B59-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O59*M59*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B59-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P59*(1-N59)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B59-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P59*N59*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B59-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C59*0.00000110231131*(VLOOKUP(K59,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K59,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B59-YearCurrent)+VLOOKUP(K59,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K59,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K59,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K59,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D59*0.00000110231131*(VLOOKUP(L59,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L59,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B59-YearCurrent)+VLOOKUP(L59,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L59,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L59,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L59,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C59*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B59-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D59*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B59-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C59*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B59-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D59*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B59-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"(Q59+S59+U59+W59+Y59)-(R59+T59+V59+X59+Z59)","v":0},{"$f":"AA59/(1+DiscRate)^(B59-YearCurrent)","v":0},null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C59*(1-M59)*VLOOKUP(K59,EmAuto20,2)-D59*(1-N59)*VLOOKUP(L59,EmAuto20,2)+(O59*(1-M59)-P59*(1-N59))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C59*M59*VLOOKUP(K59,EmTruck20,2)-D59*N59*VLOOKUP(L59,EmTruck20,2)+(O59*M59-P59*N59)*VLOOKUP(0,EmTruck20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C59*(1-M59)*VLOOKUP(K59,EmAuto20,3)-D59*(1-N59)*VLOOKUP(L59,EmAuto20,3)+(O59*(1-M59)-P59*(1-N59))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C59*M59*VLOOKUP(K59,EmTruck20,3)-D59*N59*VLOOKUP(L59,EmTruck20,3)+(O59*M59-P59*N59)*VLOOKUP(0,EmTruck20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C59*(1-M59)*VLOOKUP(K59,EmAuto20,4)-D59*(1-N59)*VLOOKUP(L59,EmAuto20,4)+(O59*(1-M59)-P59*(1-N59))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C59*M59*VLOOKUP(K59,EmTruck20,4)-D59*N59*VLOOKUP(L59,EmTruck20,4)+(O59*M59-P59*N59)*VLOOKUP(0,EmTruck20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C59*(1-M59)*VLOOKUP(K59,EmAuto20,5)-D59*(1-N59)*VLOOKUP(L59,EmAuto20,5)+(O59*(1-M59)-P59*(1-N59))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C59*M59*VLOOKUP(K59,EmTruck20,5)-D59*N59*VLOOKUP(L59,EmTruck20,5)+(O59*M59-P59*N59)*VLOOKUP(0,EmTruck20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C59*(1-M59)*VLOOKUP(K59,EmAuto20,6)-D59*(1-N59)*VLOOKUP(L59,EmAuto20,6)+(O59*(1-M59)-P59*(1-N59))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C59*M59*VLOOKUP(K59,EmTruck20,6)-D59*N59*VLOOKUP(L59,EmTruck20,6)+(O59*M59-P59*N59)*VLOOKUP(0,EmTruck20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C59*(1-M59)*VLOOKUP(K59,EmAuto20,7)-D59*(1-N59)*VLOOKUP(L59,EmAuto20,7)+(O59*(1-M59)-P59*(1-N59))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C59*M59*VLOOKUP(K59,EmTruck20,7)-D59*N59*VLOOKUP(L59,EmTruck20,7)+(O59*M59-P59*N59)*VLOOKUP(0,EmTruck20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C59*(1-M59)*VLOOKUP(K59,EmAuto20,8)-D59*(1-N59)*VLOOKUP(L59,EmAuto20,8)+(O59*(1-M59)-P59*(1-N59))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C59*M59*VLOOKUP(K59,EmTruck20,8)-D59*N59*VLOOKUP(L59,EmTruck20,8)+(O59*M59-P59*N59)*VLOOKUP(0,EmTruck20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C59*VLOOKUP(K59,EmBus20,2)-D59*VLOOKUP(L59,EmBus20,2)+(O59-P59)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C59*VLOOKUP(K59,EmBus20,3)-D59*VLOOKUP(L59,EmBus20,3)+(O59-P59)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C59*VLOOKUP(K59,EmBus20,4)-D59*VLOOKUP(L59,EmBus20,4)+(O59-P59)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C59*VLOOKUP(K59,EmBus20,5)-D59*VLOOKUP(L59,EmBus20,5)+(O59-P59)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C59*VLOOKUP(K59,EmBus20,6)-D59*VLOOKUP(L59,EmBus20,6)+(O59-P59)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C59*VLOOKUP(K59,EmBus20,7)-D59*VLOOKUP(L59,EmBus20,7)+(O59-P59)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C59*VLOOKUP(K59,EmBus20,8)-D59*VLOOKUP(L59,EmBus20,8)+(O59-P59)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C59-D59)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C59-D59)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C59-D59)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C59-D59)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C59-D59)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C59-D59)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C59-D59)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C59-D59)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C59-D59)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C59-D59)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C59-D59)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C59-D59)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C59-D59)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C59-D59)*PARAMETERS!$CW$37),0)","v":0},{"$f":"(AD59+AK59+AR59+AY59)*VLOOKUP(ProjLoc,EmCost,2)/(1+DiscRate)^($B59-YearCurrent)","v":{"$error":"#N/A"}},{"$f":"(AE59+AL59+AS59+AZ59)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B59-YearCurrent)/(1+DiscRate)^($B59-YearCurrent)","v":{"$error":"#N/A"}},{"$f":"(AF59+AM59+AT59+BA59)*VLOOKUP(ProjLoc,EmCost,4)/(1+DiscRate)^($B59-YearCurrent)","v":{"$error":"#N/A"}},{"$f":"(AG59+AN59+AU59+BB59)*VLOOKUP(ProjLoc,EmCost,5)/(1+DiscRate)^($B59-YearCurrent)","v":{"$error":"#N/A"}},{"$f":"(AH59+AO59+AV59+BC59)*VLOOKUP(ProjLoc,EmCost,6)/(1+DiscRate)^($B59-YearCurrent)","v":{"$error":"#N/A"}},{"$f":"(AI59+AP59+AW59+BD59)*VLOOKUP(ProjLoc,EmCost,7)/(1+DiscRate)^($B59-YearCurrent)","v":{"$error":"#N/A"}},null,null,35,0,null,{"$f":"IF(Emissions<>\"N\",SUM($BO59:BP59),0)","v":0},null,0,null,{"$f":"SUM($BO123:BP123)","v":0},{"$f":"SUM($BO187:BP187)","v":0},{"$f":"SUM($BO251:BP251)","v":0},{"$f":"SUM($BO315:BP315)","v":0},{"$f":"SUM($BO379:BP379)","v":0},{"$f":"SUM($BO443:BP443)","v":0},{"$f":"SUM($BO507:BP507)","v":0},{"$f":"SUM($BO571:BP571)","v":{"$error":"#N/A"}},{"$f":"SUM($BO635:BP635)","v":{"$error":"#N/A"}},{"$f":"SUM($BO699:BP699)","v":{"$error":"#N/A"}},{"$f":"SUM($BO763:BP763)","v":{"$error":"#N/A"}},{"$f":"SUM($BO827:BP827)","v":{"$error":"#N/A"}},{"$f":"SUM($BO891:BP891)","v":{"$error":"#N/A"}}]
[null,33,{"$f":"MAX(TREND(C24:C25,B24:B25,B60),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B60),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B60),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B60),0)","v":0},{"$f":"MAX(TREND(G24:G25,B24:B25,B60),0)","v":0},{"$f":"MAX(TREND(H24:H25,B24:B25,B60),0)","v":0},{"$f":"MAX(TREND(I24:I25,B24:B25,B60),0)","v":0},{"$f":"MAX(TREND(J24:J25,B24:B25,B60),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C60/E60,1)),MAX(5,ROUND(G60/I60,1))),55)","v":55},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D60/F60,1)),MAX(5,ROUND(H60/J60,1))),55)","v":55},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B60),0),1)","v":0},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B60),0),1)","v":0},{"$f":"MAX(TREND(O24:O25,B24:B25,B60),0)","v":0},{"$f":"MAX(TREND(P24:P25,B24:B25,B60),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C60*(1-M60)*0.00000110231131*(VLOOKUP(K60,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K60,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B60-YearCurrent)+VLOOKUP(K60,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K60,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K60,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K60,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C60*M60*0.00000110231131*(VLOOKUP(K60,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K60,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B60-YearCurrent)+VLOOKUP(K60,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K60,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K60,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K60,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D60*(1-N60)*0.00000110231131*(VLOOKUP(L60,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L60,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B60-YearCurrent)+VLOOKUP(L60,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L60,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L60,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L60,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D60*N60*0.00000110231131*(VLOOKUP(L60,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L60,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B60-YearCurrent)+VLOOKUP(L60,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L60,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L60,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L60,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O60*(1-M60)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B60-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O60*M60*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B60-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P60*(1-N60)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B60-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P60*N60*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B60-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C60*0.00000110231131*(VLOOKUP(K60,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K60,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B60-YearCurrent)+VLOOKUP(K60,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K60,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K60,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K60,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D60*0.00000110231131*(VLOOKUP(L60,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L60,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B60-YearCurrent)+VLOOKUP(L60,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L60,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L60,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L60,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C60*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B60-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D60*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B60-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C60*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B60-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D60*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B60-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},0,0,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C60*(1-M60)*VLOOKUP(K60,EmAuto20,2)-D60*(1-N60)*VLOOKUP(L60,EmAuto20,2)+(O60*(1-M60)-P60*(1-N60))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C60*M60*VLOOKUP(K60,EmTruck20,2)-D60*N60*VLOOKUP(L60,EmTruck20,2)+(O60*M60-P60*N60)*VLOOKUP(0,EmTruck20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C60*(1-M60)*VLOOKUP(K60,EmAuto20,3)-D60*(1-N60)*VLOOKUP(L60,EmAuto20,3)+(O60*(1-M60)-P60*(1-N60))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C60*M60*VLOOKUP(K60,EmTruck20,3)-D60*N60*VLOOKUP(L60,EmTruck20,3)+(O60*M60-P60*N60)*VLOOKUP(0,EmTruck20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C60*(1-M60)*VLOOKUP(K60,EmAuto20,4)-D60*(1-N60)*VLOOKUP(L60,EmAuto20,4)+(O60*(1-M60)-P60*(1-N60))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C60*M60*VLOOKUP(K60,EmTruck20,4)-D60*N60*VLOOKUP(L60,EmTruck20,4)+(O60*M60-P60*N60)*VLOOKUP(0,EmTruck20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C60*(1-M60)*VLOOKUP(K60,EmAuto20,5)-D60*(1-N60)*VLOOKUP(L60,EmAuto20,5)+(O60*(1-M60)-P60*(1-N60))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C60*M60*VLOOKUP(K60,EmTruck20,5)-D60*N60*VLOOKUP(L60,EmTruck20,5)+(O60*M60-P60*N60)*VLOOKUP(0,EmTruck20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C60*(1-M60)*VLOOKUP(K60,EmAuto20,6)-D60*(1-N60)*VLOOKUP(L60,EmAuto20,6)+(O60*(1-M60)-P60*(1-N60))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C60*M60*VLOOKUP(K60,EmTruck20,6)-D60*N60*VLOOKUP(L60,EmTruck20,6)+(O60*M60-P60*N60)*VLOOKUP(0,EmTruck20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C60*(1-M60)*VLOOKUP(K60,EmAuto20,7)-D60*(1-N60)*VLOOKUP(L60,EmAuto20,7)+(O60*(1-M60)-P60*(1-N60))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C60*M60*VLOOKUP(K60,EmTruck20,7)-D60*N60*VLOOKUP(L60,EmTruck20,7)+(O60*M60-P60*N60)*VLOOKUP(0,EmTruck20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C60*(1-M60)*VLOOKUP(K60,EmAuto20,8)-D60*(1-N60)*VLOOKUP(L60,EmAuto20,8)+(O60*(1-M60)-P60*(1-N60))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C60*M60*VLOOKUP(K60,EmTruck20,8)-D60*N60*VLOOKUP(L60,EmTruck20,8)+(O60*M60-P60*N60)*VLOOKUP(0,EmTruck20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C60*VLOOKUP(K60,EmBus20,2)-D60*VLOOKUP(L60,EmBus20,2)+(O60-P60)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C60*VLOOKUP(K60,EmBus20,3)-D60*VLOOKUP(L60,EmBus20,3)+(O60-P60)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C60*VLOOKUP(K60,EmBus20,4)-D60*VLOOKUP(L60,EmBus20,4)+(O60-P60)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C60*VLOOKUP(K60,EmBus20,5)-D60*VLOOKUP(L60,EmBus20,5)+(O60-P60)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C60*VLOOKUP(K60,EmBus20,6)-D60*VLOOKUP(L60,EmBus20,6)+(O60-P60)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C60*VLOOKUP(K60,EmBus20,7)-D60*VLOOKUP(L60,EmBus20,7)+(O60-P60)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C60*VLOOKUP(K60,EmBus20,8)-D60*VLOOKUP(L60,EmBus20,8)+(O60-P60)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C60-D60)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C60-D60)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C60-D60)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C60-D60)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C60-D60)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C60-D60)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C60-D60)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C60-D60)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C60-D60)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C60-D60)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C60-D60)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C60-D60)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C60-D60)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C60-D60)*PARAMETERS!$CW$37),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,36,0,null,{"$f":"IF(Emissions<>\"N\",SUM($BO60:BP60),0)","v":0},null,0,null,{"$f":"SUM($BO124:BP124)","v":0},{"$f":"SUM($BO188:BP188)","v":0},{"$f":"SUM($BO252:BP252)","v":0},{"$f":"SUM($BO316:BP316)","v":0},{"$f":"SUM($BO380:BP380)","v":0},{"$f":"SUM($BO444:BP444)","v":0},{"$f":"SUM($BO508:BP508)","v":0},{"$f":"SUM($BO572:BP572)","v":{"$error":"#N/A"}},{"$f":"SUM($BO636:BP636)","v":{"$error":"#N/A"}},{"$f":"SUM($BO700:BP700)","v":{"$error":"#N/A"}},{"$f":"SUM($BO764:BP764)","v":{"$error":"#N/A"}},{"$f":"SUM($BO828:BP828)","v":{"$error":"#N/A"}},{"$f":"SUM($BO892:BP892)","v":{"$error":"#N/A"}}]
[null,34,{"$f":"MAX(TREND(C24:C25,B24:B25,B61),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B61),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B61),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B61),0)","v":0},{"$f":"MAX(TREND(G24:G25,B24:B25,B61),0)","v":0},{"$f":"MAX(TREND(H24:H25,B24:B25,B61),0)","v":0},{"$f":"MAX(TREND(I24:I25,B24:B25,B61),0)","v":0},{"$f":"MAX(TREND(J24:J25,B24:B25,B61),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C61/E61,1)),MAX(5,ROUND(G61/I61,1))),55)","v":55},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D61/F61,1)),MAX(5,ROUND(H61/J61,1))),55)","v":55},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B61),0),1)","v":0},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B61),0),1)","v":0},{"$f":"MAX(TREND(O24:O25,B24:B25,B61),0)","v":0},{"$f":"MAX(TREND(P24:P25,B24:B25,B61),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C61*(1-M61)*0.00000110231131*(VLOOKUP(K61,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K61,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B61-YearCurrent)+VLOOKUP(K61,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K61,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K61,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K61,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C61*M61*0.00000110231131*(VLOOKUP(K61,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K61,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B61-YearCurrent)+VLOOKUP(K61,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K61,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K61,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K61,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D61*(1-N61)*0.00000110231131*(VLOOKUP(L61,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L61,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B61-YearCurrent)+VLOOKUP(L61,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L61,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L61,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L61,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D61*N61*0.00000110231131*(VLOOKUP(L61,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L61,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B61-YearCurrent)+VLOOKUP(L61,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L61,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L61,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L61,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O61*(1-M61)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B61-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O61*M61*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B61-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P61*(1-N61)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B61-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P61*N61*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B61-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C61*0.00000110231131*(VLOOKUP(K61,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K61,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B61-YearCurrent)+VLOOKUP(K61,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K61,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K61,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K61,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D61*0.00000110231131*(VLOOKUP(L61,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L61,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B61-YearCurrent)+VLOOKUP(L61,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L61,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L61,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L61,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C61*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B61-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D61*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B61-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C61*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B61-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D61*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B61-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},0,0,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C61*(1-M61)*VLOOKUP(K61,EmAuto20,2)-D61*(1-N61)*VLOOKUP(L61,EmAuto20,2)+(O61*(1-M61)-P61*(1-N61))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C61*M61*VLOOKUP(K61,EmTruck20,2)-D61*N61*VLOOKUP(L61,EmTruck20,2)+(O61*M61-P61*N61)*VLOOKUP(0,EmTruck20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C61*(1-M61)*VLOOKUP(K61,EmAuto20,3)-D61*(1-N61)*VLOOKUP(L61,EmAuto20,3)+(O61*(1-M61)-P61*(1-N61))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C61*M61*VLOOKUP(K61,EmTruck20,3)-D61*N61*VLOOKUP(L61,EmTruck20,3)+(O61*M61-P61*N61)*VLOOKUP(0,EmTruck20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C61*(1-M61)*VLOOKUP(K61,EmAuto20,4)-D61*(1-N61)*VLOOKUP(L61,EmAuto20,4)+(O61*(1-M61)-P61*(1-N61))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C61*M61*VLOOKUP(K61,EmTruck20,4)-D61*N61*VLOOKUP(L61,EmTruck20,4)+(O61*M61-P61*N61)*VLOOKUP(0,EmTruck20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C61*(1-M61)*VLOOKUP(K61,EmAuto20,5)-D61*(1-N61)*VLOOKUP(L61,EmAuto20,5)+(O61*(1-M61)-P61*(1-N61))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C61*M61*VLOOKUP(K61,EmTruck20,5)-D61*N61*VLOOKUP(L61,EmTruck20,5)+(O61*M61-P61*N61)*VLOOKUP(0,EmTruck20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C61*(1-M61)*VLOOKUP(K61,EmAuto20,6)-D61*(1-N61)*VLOOKUP(L61,EmAuto20,6)+(O61*(1-M61)-P61*(1-N61))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C61*M61*VLOOKUP(K61,EmTruck20,6)-D61*N61*VLOOKUP(L61,EmTruck20,6)+(O61*M61-P61*N61)*VLOOKUP(0,EmTruck20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C61*(1-M61)*VLOOKUP(K61,EmAuto20,7)-D61*(1-N61)*VLOOKUP(L61,EmAuto20,7)+(O61*(1-M61)-P61*(1-N61))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C61*M61*VLOOKUP(K61,EmTruck20,7)-D61*N61*VLOOKUP(L61,EmTruck20,7)+(O61*M61-P61*N61)*VLOOKUP(0,EmTruck20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C61*(1-M61)*VLOOKUP(K61,EmAuto20,8)-D61*(1-N61)*VLOOKUP(L61,EmAuto20,8)+(O61*(1-M61)-P61*(1-N61))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C61*M61*VLOOKUP(K61,EmTruck20,8)-D61*N61*VLOOKUP(L61,EmTruck20,8)+(O61*M61-P61*N61)*VLOOKUP(0,EmTruck20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C61*VLOOKUP(K61,EmBus20,2)-D61*VLOOKUP(L61,EmBus20,2)+(O61-P61)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C61*VLOOKUP(K61,EmBus20,3)-D61*VLOOKUP(L61,EmBus20,3)+(O61-P61)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C61*VLOOKUP(K61,EmBus20,4)-D61*VLOOKUP(L61,EmBus20,4)+(O61-P61)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C61*VLOOKUP(K61,EmBus20,5)-D61*VLOOKUP(L61,EmBus20,5)+(O61-P61)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C61*VLOOKUP(K61,EmBus20,6)-D61*VLOOKUP(L61,EmBus20,6)+(O61-P61)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C61*VLOOKUP(K61,EmBus20,7)-D61*VLOOKUP(L61,EmBus20,7)+(O61-P61)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C61*VLOOKUP(K61,EmBus20,8)-D61*VLOOKUP(L61,EmBus20,8)+(O61-P61)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C61-D61)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C61-D61)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C61-D61)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C61-D61)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C61-D61)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C61-D61)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C61-D61)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C61-D61)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C61-D61)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C61-D61)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C61-D61)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C61-D61)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C61-D61)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C61-D61)*PARAMETERS!$CW$37),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,37,0,null,{"$f":"IF(Emissions<>\"N\",SUM($BO61:BP61),0)","v":0},null,0,null,{"$f":"SUM($BO125:BP125)","v":0},{"$f":"SUM($BO189:BP189)","v":0},{"$f":"SUM($BO253:BP253)","v":0},{"$f":"SUM($BO317:BP317)","v":0},{"$f":"SUM($BO381:BP381)","v":0},{"$f":"SUM($BO445:BP445)","v":0},{"$f":"SUM($BO509:BP509)","v":0},{"$f":"SUM($BO573:BP573)","v":{"$error":"#N/A"}},{"$f":"SUM($BO637:BP637)","v":{"$error":"#N/A"}},{"$f":"SUM($BO701:BP701)","v":{"$error":"#N/A"}},{"$f":"SUM($BO765:BP765)","v":{"$error":"#N/A"}},{"$f":"SUM($BO829:BP829)","v":{"$error":"#N/A"}},{"$f":"SUM($BO893:BP893)","v":{"$error":"#N/A"}}]
[null,35,{"$f":"MAX(TREND(C24:C25,B24:B25,B62),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B62),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B62),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B62),0)","v":0},{"$f":"MAX(TREND(G24:G25,B24:B25,B62),0)","v":0},{"$f":"MAX(TREND(H24:H25,B24:B25,B62),0)","v":0},{"$f":"MAX(TREND(I24:I25,B24:B25,B62),0)","v":0},{"$f":"MAX(TREND(J24:J25,B24:B25,B62),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C62/E62,1)),MAX(5,ROUND(G62/I62,1))),55)","v":55},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D62/F62,1)),MAX(5,ROUND(H62/J62,1))),55)","v":55},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B62),0),1)","v":0},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B62),0),1)","v":0},{"$f":"MAX(TREND(O24:O25,B24:B25,B62),0)","v":0},{"$f":"MAX(TREND(P24:P25,B24:B25,B62),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C62*(1-M62)*0.00000110231131*(VLOOKUP(K62,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K62,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B62-YearCurrent)+VLOOKUP(K62,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K62,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K62,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K62,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C62*M62*0.00000110231131*(VLOOKUP(K62,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K62,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B62-YearCurrent)+VLOOKUP(K62,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K62,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K62,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K62,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D62*(1-N62)*0.00000110231131*(VLOOKUP(L62,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L62,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B62-YearCurrent)+VLOOKUP(L62,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L62,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L62,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L62,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D62*N62*0.00000110231131*(VLOOKUP(L62,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L62,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B62-YearCurrent)+VLOOKUP(L62,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L62,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L62,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L62,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O62*(1-M62)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B62-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O62*M62*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B62-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P62*(1-N62)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B62-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P62*N62*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B62-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C62*0.00000110231131*(VLOOKUP(K62,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K62,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B62-YearCurrent)+VLOOKUP(K62,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K62,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K62,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K62,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D62*0.00000110231131*(VLOOKUP(L62,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L62,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B62-YearCurrent)+VLOOKUP(L62,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L62,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L62,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L62,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C62*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B62-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D62*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B62-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C62*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B62-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D62*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B62-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},0,0,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C62*(1-M62)*VLOOKUP(K62,EmAuto20,2)-D62*(1-N62)*VLOOKUP(L62,EmAuto20,2)+(O62*(1-M62)-P62*(1-N62))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C62*M62*VLOOKUP(K62,EmTruck20,2)-D62*N62*VLOOKUP(L62,EmTruck20,2)+(O62*M62-P62*N62)*VLOOKUP(0,EmTruck20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C62*(1-M62)*VLOOKUP(K62,EmAuto20,3)-D62*(1-N62)*VLOOKUP(L62,EmAuto20,3)+(O62*(1-M62)-P62*(1-N62))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C62*M62*VLOOKUP(K62,EmTruck20,3)-D62*N62*VLOOKUP(L62,EmTruck20,3)+(O62*M62-P62*N62)*VLOOKUP(0,EmTruck20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C62*(1-M62)*VLOOKUP(K62,EmAuto20,4)-D62*(1-N62)*VLOOKUP(L62,EmAuto20,4)+(O62*(1-M62)-P62*(1-N62))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C62*M62*VLOOKUP(K62,EmTruck20,4)-D62*N62*VLOOKUP(L62,EmTruck20,4)+(O62*M62-P62*N62)*VLOOKUP(0,EmTruck20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C62*(1-M62)*VLOOKUP(K62,EmAuto20,5)-D62*(1-N62)*VLOOKUP(L62,EmAuto20,5)+(O62*(1-M62)-P62*(1-N62))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C62*M62*VLOOKUP(K62,EmTruck20,5)-D62*N62*VLOOKUP(L62,EmTruck20,5)+(O62*M62-P62*N62)*VLOOKUP(0,EmTruck20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C62*(1-M62)*VLOOKUP(K62,EmAuto20,6)-D62*(1-N62)*VLOOKUP(L62,EmAuto20,6)+(O62*(1-M62)-P62*(1-N62))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C62*M62*VLOOKUP(K62,EmTruck20,6)-D62*N62*VLOOKUP(L62,EmTruck20,6)+(O62*M62-P62*N62)*VLOOKUP(0,EmTruck20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C62*(1-M62)*VLOOKUP(K62,EmAuto20,7)-D62*(1-N62)*VLOOKUP(L62,EmAuto20,7)+(O62*(1-M62)-P62*(1-N62))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C62*M62*VLOOKUP(K62,EmTruck20,7)-D62*N62*VLOOKUP(L62,EmTruck20,7)+(O62*M62-P62*N62)*VLOOKUP(0,EmTruck20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C62*(1-M62)*VLOOKUP(K62,EmAuto20,8)-D62*(1-N62)*VLOOKUP(L62,EmAuto20,8)+(O62*(1-M62)-P62*(1-N62))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C62*M62*VLOOKUP(K62,EmTruck20,8)-D62*N62*VLOOKUP(L62,EmTruck20,8)+(O62*M62-P62*N62)*VLOOKUP(0,EmTruck20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C62*VLOOKUP(K62,EmBus20,2)-D62*VLOOKUP(L62,EmBus20,2)+(O62-P62)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C62*VLOOKUP(K62,EmBus20,3)-D62*VLOOKUP(L62,EmBus20,3)+(O62-P62)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C62*VLOOKUP(K62,EmBus20,4)-D62*VLOOKUP(L62,EmBus20,4)+(O62-P62)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C62*VLOOKUP(K62,EmBus20,5)-D62*VLOOKUP(L62,EmBus20,5)+(O62-P62)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C62*VLOOKUP(K62,EmBus20,6)-D62*VLOOKUP(L62,EmBus20,6)+(O62-P62)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C62*VLOOKUP(K62,EmBus20,7)-D62*VLOOKUP(L62,EmBus20,7)+(O62-P62)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C62*VLOOKUP(K62,EmBus20,8)-D62*VLOOKUP(L62,EmBus20,8)+(O62-P62)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C62-D62)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C62-D62)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C62-D62)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C62-D62)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C62-D62)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C62-D62)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C62-D62)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C62-D62)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C62-D62)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C62-D62)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C62-D62)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C62-D62)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C62-D62)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C62-D62)*PARAMETERS!$CW$37),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,38,0,null,{"$f":"IF(Emissions<>\"N\",SUM($BO62:BP62),0)","v":0},null,0,null,{"$f":"SUM($BO126:BP126)","v":0},{"$f":"SUM($BO190:BP190)","v":0},{"$f":"SUM($BO254:BP254)","v":0},{"$f":"SUM($BO318:BP318)","v":0},{"$f":"SUM($BO382:BP382)","v":0},{"$f":"SUM($BO446:BP446)","v":0},{"$f":"SUM($BO510:BP510)","v":0},{"$f":"SUM($BO574:BP574)","v":{"$error":"#N/A"}},{"$f":"SUM($BO638:BP638)","v":{"$error":"#N/A"}},{"$f":"SUM($BO702:BP702)","v":{"$error":"#N/A"}},{"$f":"SUM($BO766:BP766)","v":{"$error":"#N/A"}},{"$f":"SUM($BO830:BP830)","v":{"$error":"#N/A"}},{"$f":"SUM($BO894:BP894)","v":{"$error":"#N/A"}}]
[null,36,{"$f":"MAX(TREND(C24:C25,B24:B25,B63),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B63),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B63),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B63),0)","v":0},{"$f":"MAX(TREND(G24:G25,B24:B25,B63),0)","v":0},{"$f":"MAX(TREND(H24:H25,B24:B25,B63),0)","v":0},{"$f":"MAX(TREND(I24:I25,B24:B25,B63),0)","v":0},{"$f":"MAX(TREND(J24:J25,B24:B25,B63),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C63/E63,1)),MAX(5,ROUND(G63/I63,1))),55)","v":55},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D63/F63,1)),MAX(5,ROUND(H63/J63,1))),55)","v":55},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B63),0),1)","v":0},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B63),0),1)","v":0},{"$f":"MAX(TREND(O24:O25,B24:B25,B63),0)","v":0},{"$f":"MAX(TREND(P24:P25,B24:B25,B63),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C63*(1-M63)*0.00000110231131*(VLOOKUP(K63,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K63,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B63-YearCurrent)+VLOOKUP(K63,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K63,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K63,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K63,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C63*M63*0.00000110231131*(VLOOKUP(K63,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K63,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B63-YearCurrent)+VLOOKUP(K63,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K63,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K63,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K63,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D63*(1-N63)*0.00000110231131*(VLOOKUP(L63,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L63,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B63-YearCurrent)+VLOOKUP(L63,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L63,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L63,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L63,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D63*N63*0.00000110231131*(VLOOKUP(L63,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L63,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B63-YearCurrent)+VLOOKUP(L63,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L63,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L63,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L63,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O63*(1-M63)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B63-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O63*M63*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B63-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P63*(1-N63)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B63-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P63*N63*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B63-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C63*0.00000110231131*(VLOOKUP(K63,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K63,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B63-YearCurrent)+VLOOKUP(K63,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K63,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K63,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K63,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D63*0.00000110231131*(VLOOKUP(L63,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L63,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B63-YearCurrent)+VLOOKUP(L63,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L63,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L63,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L63,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C63*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B63-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D63*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B63-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C63*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B63-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D63*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B63-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},0,0,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C63*(1-M63)*VLOOKUP(K63,EmAuto20,2)-D63*(1-N63)*VLOOKUP(L63,EmAuto20,2)+(O63*(1-M63)-P63*(1-N63))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C63*M63*VLOOKUP(K63,EmTruck20,2)-D63*N63*VLOOKUP(L63,EmTruck20,2)+(O63*M63-P63*N63)*VLOOKUP(0,EmTruck20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C63*(1-M63)*VLOOKUP(K63,EmAuto20,3)-D63*(1-N63)*VLOOKUP(L63,EmAuto20,3)+(O63*(1-M63)-P63*(1-N63))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C63*M63*VLOOKUP(K63,EmTruck20,3)-D63*N63*VLOOKUP(L63,EmTruck20,3)+(O63*M63-P63*N63)*VLOOKUP(0,EmTruck20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C63*(1-M63)*VLOOKUP(K63,EmAuto20,4)-D63*(1-N63)*VLOOKUP(L63,EmAuto20,4)+(O63*(1-M63)-P63*(1-N63))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C63*M63*VLOOKUP(K63,EmTruck20,4)-D63*N63*VLOOKUP(L63,EmTruck20,4)+(O63*M63-P63*N63)*VLOOKUP(0,EmTruck20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C63*(1-M63)*VLOOKUP(K63,EmAuto20,5)-D63*(1-N63)*VLOOKUP(L63,EmAuto20,5)+(O63*(1-M63)-P63*(1-N63))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C63*M63*VLOOKUP(K63,EmTruck20,5)-D63*N63*VLOOKUP(L63,EmTruck20,5)+(O63*M63-P63*N63)*VLOOKUP(0,EmTruck20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C63*(1-M63)*VLOOKUP(K63,EmAuto20,6)-D63*(1-N63)*VLOOKUP(L63,EmAuto20,6)+(O63*(1-M63)-P63*(1-N63))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C63*M63*VLOOKUP(K63,EmTruck20,6)-D63*N63*VLOOKUP(L63,EmTruck20,6)+(O63*M63-P63*N63)*VLOOKUP(0,EmTruck20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C63*(1-M63)*VLOOKUP(K63,EmAuto20,7)-D63*(1-N63)*VLOOKUP(L63,EmAuto20,7)+(O63*(1-M63)-P63*(1-N63))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C63*M63*VLOOKUP(K63,EmTruck20,7)-D63*N63*VLOOKUP(L63,EmTruck20,7)+(O63*M63-P63*N63)*VLOOKUP(0,EmTruck20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C63*(1-M63)*VLOOKUP(K63,EmAuto20,8)-D63*(1-N63)*VLOOKUP(L63,EmAuto20,8)+(O63*(1-M63)-P63*(1-N63))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C63*M63*VLOOKUP(K63,EmTruck20,8)-D63*N63*VLOOKUP(L63,EmTruck20,8)+(O63*M63-P63*N63)*VLOOKUP(0,EmTruck20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C63*VLOOKUP(K63,EmBus20,2)-D63*VLOOKUP(L63,EmBus20,2)+(O63-P63)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C63*VLOOKUP(K63,EmBus20,3)-D63*VLOOKUP(L63,EmBus20,3)+(O63-P63)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C63*VLOOKUP(K63,EmBus20,4)-D63*VLOOKUP(L63,EmBus20,4)+(O63-P63)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C63*VLOOKUP(K63,EmBus20,5)-D63*VLOOKUP(L63,EmBus20,5)+(O63-P63)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C63*VLOOKUP(K63,EmBus20,6)-D63*VLOOKUP(L63,EmBus20,6)+(O63-P63)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C63*VLOOKUP(K63,EmBus20,7)-D63*VLOOKUP(L63,EmBus20,7)+(O63-P63)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C63*VLOOKUP(K63,EmBus20,8)-D63*VLOOKUP(L63,EmBus20,8)+(O63-P63)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C63-D63)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C63-D63)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C63-D63)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C63-D63)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C63-D63)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C63-D63)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C63-D63)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C63-D63)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C63-D63)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C63-D63)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C63-D63)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C63-D63)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C63-D63)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C63-D63)*PARAMETERS!$CW$37),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,39,0,null,{"$f":"IF(Emissions<>\"N\",SUM($BO63:BP63),0)","v":0},null,0,null,{"$f":"SUM($BO127:BP127)","v":0},{"$f":"SUM($BO191:BP191)","v":0},{"$f":"SUM($BO255:BP255)","v":0},{"$f":"SUM($BO319:BP319)","v":0},{"$f":"SUM($BO383:BP383)","v":0},{"$f":"SUM($BO447:BP447)","v":0},{"$f":"SUM($BO511:BP511)","v":0},{"$f":"SUM($BO575:BP575)","v":{"$error":"#N/A"}},{"$f":"SUM($BO639:BP639)","v":{"$error":"#N/A"}},{"$f":"SUM($BO703:BP703)","v":{"$error":"#N/A"}},{"$f":"SUM($BO767:BP767)","v":{"$error":"#N/A"}},{"$f":"SUM($BO831:BP831)","v":{"$error":"#N/A"}},{"$f":"SUM($BO895:BP895)","v":{"$error":"#N/A"}}]
[null,37,{"$f":"MAX(TREND(C24:C25,B24:B25,B64),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B64),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B64),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B64),0)","v":0},{"$f":"MAX(TREND(G24:G25,B24:B25,B64),0)","v":0},{"$f":"MAX(TREND(H24:H25,B24:B25,B64),0)","v":0},{"$f":"MAX(TREND(I24:I25,B24:B25,B64),0)","v":0},{"$f":"MAX(TREND(J24:J25,B24:B25,B64),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C64/E64,1)),MAX(5,ROUND(G64/I64,1))),55)","v":55},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D64/F64,1)),MAX(5,ROUND(H64/J64,1))),55)","v":55},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B64),0),1)","v":0},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B64),0),1)","v":0},{"$f":"MAX(TREND(O24:O25,B24:B25,B64),0)","v":0},{"$f":"MAX(TREND(P24:P25,B24:B25,B64),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C64*(1-M64)*0.00000110231131*(VLOOKUP(K64,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K64,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B64-YearCurrent)+VLOOKUP(K64,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K64,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K64,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K64,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C64*M64*0.00000110231131*(VLOOKUP(K64,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K64,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B64-YearCurrent)+VLOOKUP(K64,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K64,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K64,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K64,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D64*(1-N64)*0.00000110231131*(VLOOKUP(L64,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L64,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B64-YearCurrent)+VLOOKUP(L64,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L64,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L64,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L64,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D64*N64*0.00000110231131*(VLOOKUP(L64,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L64,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B64-YearCurrent)+VLOOKUP(L64,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L64,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L64,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L64,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O64*(1-M64)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B64-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O64*M64*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B64-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P64*(1-N64)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B64-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P64*N64*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B64-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C64*0.00000110231131*(VLOOKUP(K64,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K64,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B64-YearCurrent)+VLOOKUP(K64,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K64,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K64,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K64,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D64*0.00000110231131*(VLOOKUP(L64,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L64,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B64-YearCurrent)+VLOOKUP(L64,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L64,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L64,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L64,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C64*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B64-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D64*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B64-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C64*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B64-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D64*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B64-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},0,0,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C64*(1-M64)*VLOOKUP(K64,EmAuto20,2)-D64*(1-N64)*VLOOKUP(L64,EmAuto20,2)+(O64*(1-M64)-P64*(1-N64))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C64*M64*VLOOKUP(K64,EmTruck20,2)-D64*N64*VLOOKUP(L64,EmTruck20,2)+(O64*M64-P64*N64)*VLOOKUP(0,EmTruck20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C64*(1-M64)*VLOOKUP(K64,EmAuto20,3)-D64*(1-N64)*VLOOKUP(L64,EmAuto20,3)+(O64*(1-M64)-P64*(1-N64))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C64*M64*VLOOKUP(K64,EmTruck20,3)-D64*N64*VLOOKUP(L64,EmTruck20,3)+(O64*M64-P64*N64)*VLOOKUP(0,EmTruck20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C64*(1-M64)*VLOOKUP(K64,EmAuto20,4)-D64*(1-N64)*VLOOKUP(L64,EmAuto20,4)+(O64*(1-M64)-P64*(1-N64))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C64*M64*VLOOKUP(K64,EmTruck20,4)-D64*N64*VLOOKUP(L64,EmTruck20,4)+(O64*M64-P64*N64)*VLOOKUP(0,EmTruck20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C64*(1-M64)*VLOOKUP(K64,EmAuto20,5)-D64*(1-N64)*VLOOKUP(L64,EmAuto20,5)+(O64*(1-M64)-P64*(1-N64))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C64*M64*VLOOKUP(K64,EmTruck20,5)-D64*N64*VLOOKUP(L64,EmTruck20,5)+(O64*M64-P64*N64)*VLOOKUP(0,EmTruck20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C64*(1-M64)*VLOOKUP(K64,EmAuto20,6)-D64*(1-N64)*VLOOKUP(L64,EmAuto20,6)+(O64*(1-M64)-P64*(1-N64))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C64*M64*VLOOKUP(K64,EmTruck20,6)-D64*N64*VLOOKUP(L64,EmTruck20,6)+(O64*M64-P64*N64)*VLOOKUP(0,EmTruck20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C64*(1-M64)*VLOOKUP(K64,EmAuto20,7)-D64*(1-N64)*VLOOKUP(L64,EmAuto20,7)+(O64*(1-M64)-P64*(1-N64))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C64*M64*VLOOKUP(K64,EmTruck20,7)-D64*N64*VLOOKUP(L64,EmTruck20,7)+(O64*M64-P64*N64)*VLOOKUP(0,EmTruck20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C64*(1-M64)*VLOOKUP(K64,EmAuto20,8)-D64*(1-N64)*VLOOKUP(L64,EmAuto20,8)+(O64*(1-M64)-P64*(1-N64))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C64*M64*VLOOKUP(K64,EmTruck20,8)-D64*N64*VLOOKUP(L64,EmTruck20,8)+(O64*M64-P64*N64)*VLOOKUP(0,EmTruck20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C64*VLOOKUP(K64,EmBus20,2)-D64*VLOOKUP(L64,EmBus20,2)+(O64-P64)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C64*VLOOKUP(K64,EmBus20,3)-D64*VLOOKUP(L64,EmBus20,3)+(O64-P64)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C64*VLOOKUP(K64,EmBus20,4)-D64*VLOOKUP(L64,EmBus20,4)+(O64-P64)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C64*VLOOKUP(K64,EmBus20,5)-D64*VLOOKUP(L64,EmBus20,5)+(O64-P64)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C64*VLOOKUP(K64,EmBus20,6)-D64*VLOOKUP(L64,EmBus20,6)+(O64-P64)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C64*VLOOKUP(K64,EmBus20,7)-D64*VLOOKUP(L64,EmBus20,7)+(O64-P64)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C64*VLOOKUP(K64,EmBus20,8)-D64*VLOOKUP(L64,EmBus20,8)+(O64-P64)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C64-D64)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C64-D64)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C64-D64)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C64-D64)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C64-D64)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C64-D64)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C64-D64)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C64-D64)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C64-D64)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C64-D64)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C64-D64)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C64-D64)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C64-D64)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C64-D64)*PARAMETERS!$CW$37),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,40,0,null,{"$f":"IF(Emissions<>\"N\",SUM($BO64:BP64),0)","v":0},null,0,null,{"$f":"SUM($BO128:BP128)","v":0},{"$f":"SUM($BO192:BP192)","v":0},{"$f":"SUM($BO256:BP256)","v":0},{"$f":"SUM($BO320:BP320)","v":0},{"$f":"SUM($BO384:BP384)","v":0},{"$f":"SUM($BO448:BP448)","v":0},{"$f":"SUM($BO512:BP512)","v":0},{"$f":"SUM($BO576:BP576)","v":{"$error":"#N/A"}},{"$f":"SUM($BO640:BP640)","v":{"$error":"#N/A"}},{"$f":"SUM($BO704:BP704)","v":{"$error":"#N/A"}},{"$f":"SUM($BO768:BP768)","v":{"$error":"#N/A"}},{"$f":"SUM($BO832:BP832)","v":{"$error":"#N/A"}},{"$f":"SUM($BO896:BP896)","v":{"$error":"#N/A"}}]
[null,38,{"$f":"MAX(TREND(C24:C25,B24:B25,B65),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B65),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B65),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B65),0)","v":0},{"$f":"MAX(TREND(G24:G25,B24:B25,B65),0)","v":0},{"$f":"MAX(TREND(H24:H25,B24:B25,B65),0)","v":0},{"$f":"MAX(TREND(I24:I25,B24:B25,B65),0)","v":0},{"$f":"MAX(TREND(J24:J25,B24:B25,B65),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C65/E65,1)),MAX(5,ROUND(G65/I65,1))),55)","v":55},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D65/F65,1)),MAX(5,ROUND(H65/J65,1))),55)","v":55},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B65),0),1)","v":0},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B65),0),1)","v":0},{"$f":"MAX(TREND(O24:O25,B24:B25,B65),0)","v":0},{"$f":"MAX(TREND(P24:P25,B24:B25,B65),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C65*(1-M65)*0.00000110231131*(VLOOKUP(K65,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K65,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B65-YearCurrent)+VLOOKUP(K65,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K65,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K65,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K65,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C65*M65*0.00000110231131*(VLOOKUP(K65,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K65,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B65-YearCurrent)+VLOOKUP(K65,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K65,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K65,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K65,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D65*(1-N65)*0.00000110231131*(VLOOKUP(L65,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L65,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B65-YearCurrent)+VLOOKUP(L65,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L65,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L65,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L65,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D65*N65*0.00000110231131*(VLOOKUP(L65,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L65,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B65-YearCurrent)+VLOOKUP(L65,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L65,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L65,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L65,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O65*(1-M65)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B65-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O65*M65*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B65-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P65*(1-N65)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B65-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P65*N65*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B65-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C65*0.00000110231131*(VLOOKUP(K65,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K65,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B65-YearCurrent)+VLOOKUP(K65,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K65,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K65,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K65,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D65*0.00000110231131*(VLOOKUP(L65,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L65,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B65-YearCurrent)+VLOOKUP(L65,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L65,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L65,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L65,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C65*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B65-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D65*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B65-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C65*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B65-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D65*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B65-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},0,0,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C65*(1-M65)*VLOOKUP(K65,EmAuto20,2)-D65*(1-N65)*VLOOKUP(L65,EmAuto20,2)+(O65*(1-M65)-P65*(1-N65))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C65*M65*VLOOKUP(K65,EmTruck20,2)-D65*N65*VLOOKUP(L65,EmTruck20,2)+(O65*M65-P65*N65)*VLOOKUP(0,EmTruck20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C65*(1-M65)*VLOOKUP(K65,EmAuto20,3)-D65*(1-N65)*VLOOKUP(L65,EmAuto20,3)+(O65*(1-M65)-P65*(1-N65))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C65*M65*VLOOKUP(K65,EmTruck20,3)-D65*N65*VLOOKUP(L65,EmTruck20,3)+(O65*M65-P65*N65)*VLOOKUP(0,EmTruck20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C65*(1-M65)*VLOOKUP(K65,EmAuto20,4)-D65*(1-N65)*VLOOKUP(L65,EmAuto20,4)+(O65*(1-M65)-P65*(1-N65))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C65*M65*VLOOKUP(K65,EmTruck20,4)-D65*N65*VLOOKUP(L65,EmTruck20,4)+(O65*M65-P65*N65)*VLOOKUP(0,EmTruck20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C65*(1-M65)*VLOOKUP(K65,EmAuto20,5)-D65*(1-N65)*VLOOKUP(L65,EmAuto20,5)+(O65*(1-M65)-P65*(1-N65))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C65*M65*VLOOKUP(K65,EmTruck20,5)-D65*N65*VLOOKUP(L65,EmTruck20,5)+(O65*M65-P65*N65)*VLOOKUP(0,EmTruck20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C65*(1-M65)*VLOOKUP(K65,EmAuto20,6)-D65*(1-N65)*VLOOKUP(L65,EmAuto20,6)+(O65*(1-M65)-P65*(1-N65))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C65*M65*VLOOKUP(K65,EmTruck20,6)-D65*N65*VLOOKUP(L65,EmTruck20,6)+(O65*M65-P65*N65)*VLOOKUP(0,EmTruck20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C65*(1-M65)*VLOOKUP(K65,EmAuto20,7)-D65*(1-N65)*VLOOKUP(L65,EmAuto20,7)+(O65*(1-M65)-P65*(1-N65))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C65*M65*VLOOKUP(K65,EmTruck20,7)-D65*N65*VLOOKUP(L65,EmTruck20,7)+(O65*M65-P65*N65)*VLOOKUP(0,EmTruck20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C65*(1-M65)*VLOOKUP(K65,EmAuto20,8)-D65*(1-N65)*VLOOKUP(L65,EmAuto20,8)+(O65*(1-M65)-P65*(1-N65))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C65*M65*VLOOKUP(K65,EmTruck20,8)-D65*N65*VLOOKUP(L65,EmTruck20,8)+(O65*M65-P65*N65)*VLOOKUP(0,EmTruck20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C65*VLOOKUP(K65,EmBus20,2)-D65*VLOOKUP(L65,EmBus20,2)+(O65-P65)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C65*VLOOKUP(K65,EmBus20,3)-D65*VLOOKUP(L65,EmBus20,3)+(O65-P65)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C65*VLOOKUP(K65,EmBus20,4)-D65*VLOOKUP(L65,EmBus20,4)+(O65-P65)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C65*VLOOKUP(K65,EmBus20,5)-D65*VLOOKUP(L65,EmBus20,5)+(O65-P65)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C65*VLOOKUP(K65,EmBus20,6)-D65*VLOOKUP(L65,EmBus20,6)+(O65-P65)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C65*VLOOKUP(K65,EmBus20,7)-D65*VLOOKUP(L65,EmBus20,7)+(O65-P65)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C65*VLOOKUP(K65,EmBus20,8)-D65*VLOOKUP(L65,EmBus20,8)+(O65-P65)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C65-D65)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C65-D65)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C65-D65)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C65-D65)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C65-D65)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C65-D65)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C65-D65)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C65-D65)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C65-D65)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C65-D65)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C65-D65)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C65-D65)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C65-D65)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C65-D65)*PARAMETERS!$CW$37),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,41,0,null,{"$f":"IF(Emissions<>\"N\",SUM($BO65:BP65),0)","v":0},null,0,null,{"$f":"SUM($BO129:BP129)","v":0},{"$f":"SUM($BO193:BP193)","v":0},{"$f":"SUM($BO257:BP257)","v":0},{"$f":"SUM($BO321:BP321)","v":0},{"$f":"SUM($BO385:BP385)","v":0},{"$f":"SUM($BO449:BP449)","v":0},{"$f":"SUM($BO513:BP513)","v":0},{"$f":"SUM($BO577:BP577)","v":{"$error":"#N/A"}},{"$f":"SUM($BO641:BP641)","v":{"$error":"#N/A"}},{"$f":"SUM($BO705:BP705)","v":{"$error":"#N/A"}},{"$f":"SUM($BO769:BP769)","v":{"$error":"#N/A"}},{"$f":"SUM($BO833:BP833)","v":{"$error":"#N/A"}},{"$f":"SUM($BO897:BP897)","v":{"$error":"#N/A"}}]
[null,39,{"$f":"MAX(TREND(C24:C25,B24:B25,B66),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B66),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B66),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B66),0)","v":0},{"$f":"MAX(TREND(G24:G25,B24:B25,B66),0)","v":0},{"$f":"MAX(TREND(H24:H25,B24:B25,B66),0)","v":0},{"$f":"MAX(TREND(I24:I25,B24:B25,B66),0)","v":0},{"$f":"MAX(TREND(J24:J25,B24:B25,B66),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C66/E66,1)),MAX(5,ROUND(G66/I66,1))),55)","v":55},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D66/F66,1)),MAX(5,ROUND(H66/J66,1))),55)","v":55},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B66),0),1)","v":0},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B66),0),1)","v":0},{"$f":"MAX(TREND(O24:O25,B24:B25,B66),0)","v":0},{"$f":"MAX(TREND(P24:P25,B24:B25,B66),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C66*(1-M66)*0.00000110231131*(VLOOKUP(K66,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K66,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B66-YearCurrent)+VLOOKUP(K66,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K66,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K66,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K66,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C66*M66*0.00000110231131*(VLOOKUP(K66,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K66,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B66-YearCurrent)+VLOOKUP(K66,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K66,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K66,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K66,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D66*(1-N66)*0.00000110231131*(VLOOKUP(L66,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L66,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B66-YearCurrent)+VLOOKUP(L66,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L66,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L66,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L66,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D66*N66*0.00000110231131*(VLOOKUP(L66,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L66,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B66-YearCurrent)+VLOOKUP(L66,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L66,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L66,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L66,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O66*(1-M66)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B66-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O66*M66*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B66-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P66*(1-N66)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B66-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P66*N66*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B66-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C66*0.00000110231131*(VLOOKUP(K66,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K66,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B66-YearCurrent)+VLOOKUP(K66,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K66,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K66,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K66,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D66*0.00000110231131*(VLOOKUP(L66,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L66,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B66-YearCurrent)+VLOOKUP(L66,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L66,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L66,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L66,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C66*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B66-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D66*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B66-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C66*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B66-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D66*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B66-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},0,0,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C66*(1-M66)*VLOOKUP(K66,EmAuto20,2)-D66*(1-N66)*VLOOKUP(L66,EmAuto20,2)+(O66*(1-M66)-P66*(1-N66))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C66*M66*VLOOKUP(K66,EmTruck20,2)-D66*N66*VLOOKUP(L66,EmTruck20,2)+(O66*M66-P66*N66)*VLOOKUP(0,EmTruck20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C66*(1-M66)*VLOOKUP(K66,EmAuto20,3)-D66*(1-N66)*VLOOKUP(L66,EmAuto20,3)+(O66*(1-M66)-P66*(1-N66))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C66*M66*VLOOKUP(K66,EmTruck20,3)-D66*N66*VLOOKUP(L66,EmTruck20,3)+(O66*M66-P66*N66)*VLOOKUP(0,EmTruck20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C66*(1-M66)*VLOOKUP(K66,EmAuto20,4)-D66*(1-N66)*VLOOKUP(L66,EmAuto20,4)+(O66*(1-M66)-P66*(1-N66))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C66*M66*VLOOKUP(K66,EmTruck20,4)-D66*N66*VLOOKUP(L66,EmTruck20,4)+(O66*M66-P66*N66)*VLOOKUP(0,EmTruck20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C66*(1-M66)*VLOOKUP(K66,EmAuto20,5)-D66*(1-N66)*VLOOKUP(L66,EmAuto20,5)+(O66*(1-M66)-P66*(1-N66))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C66*M66*VLOOKUP(K66,EmTruck20,5)-D66*N66*VLOOKUP(L66,EmTruck20,5)+(O66*M66-P66*N66)*VLOOKUP(0,EmTruck20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C66*(1-M66)*VLOOKUP(K66,EmAuto20,6)-D66*(1-N66)*VLOOKUP(L66,EmAuto20,6)+(O66*(1-M66)-P66*(1-N66))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C66*M66*VLOOKUP(K66,EmTruck20,6)-D66*N66*VLOOKUP(L66,EmTruck20,6)+(O66*M66-P66*N66)*VLOOKUP(0,EmTruck20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C66*(1-M66)*VLOOKUP(K66,EmAuto20,7)-D66*(1-N66)*VLOOKUP(L66,EmAuto20,7)+(O66*(1-M66)-P66*(1-N66))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C66*M66*VLOOKUP(K66,EmTruck20,7)-D66*N66*VLOOKUP(L66,EmTruck20,7)+(O66*M66-P66*N66)*VLOOKUP(0,EmTruck20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C66*(1-M66)*VLOOKUP(K66,EmAuto20,8)-D66*(1-N66)*VLOOKUP(L66,EmAuto20,8)+(O66*(1-M66)-P66*(1-N66))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C66*M66*VLOOKUP(K66,EmTruck20,8)-D66*N66*VLOOKUP(L66,EmTruck20,8)+(O66*M66-P66*N66)*VLOOKUP(0,EmTruck20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C66*VLOOKUP(K66,EmBus20,2)-D66*VLOOKUP(L66,EmBus20,2)+(O66-P66)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C66*VLOOKUP(K66,EmBus20,3)-D66*VLOOKUP(L66,EmBus20,3)+(O66-P66)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C66*VLOOKUP(K66,EmBus20,4)-D66*VLOOKUP(L66,EmBus20,4)+(O66-P66)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C66*VLOOKUP(K66,EmBus20,5)-D66*VLOOKUP(L66,EmBus20,5)+(O66-P66)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C66*VLOOKUP(K66,EmBus20,6)-D66*VLOOKUP(L66,EmBus20,6)+(O66-P66)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C66*VLOOKUP(K66,EmBus20,7)-D66*VLOOKUP(L66,EmBus20,7)+(O66-P66)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C66*VLOOKUP(K66,EmBus20,8)-D66*VLOOKUP(L66,EmBus20,8)+(O66-P66)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C66-D66)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C66-D66)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C66-D66)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C66-D66)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C66-D66)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C66-D66)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C66-D66)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C66-D66)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C66-D66)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C66-D66)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C66-D66)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C66-D66)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C66-D66)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C66-D66)*PARAMETERS!$CW$37),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,42,0,null,{"$f":"IF(Emissions<>\"N\",SUM($BO66:BP66),0)","v":0},null,0,null,{"$f":"SUM($BO130:BP130)","v":0},{"$f":"SUM($BO194:BP194)","v":0},{"$f":"SUM($BO258:BP258)","v":0},{"$f":"SUM($BO322:BP322)","v":0},{"$f":"SUM($BO386:BP386)","v":0},{"$f":"SUM($BO450:BP450)","v":0},{"$f":"SUM($BO514:BP514)","v":0},{"$f":"SUM($BO578:BP578)","v":{"$error":"#N/A"}},{"$f":"SUM($BO642:BP642)","v":{"$error":"#N/A"}},{"$f":"SUM($BO706:BP706)","v":{"$error":"#N/A"}},{"$f":"SUM($BO770:BP770)","v":{"$error":"#N/A"}},{"$f":"SUM($BO834:BP834)","v":{"$error":"#N/A"}},{"$f":"SUM($BO898:BP898)","v":{"$error":"#N/A"}}]
[null,40,{"$f":"MAX(TREND(C24:C25,B24:B25,B67),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B67),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B67),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B67),0)","v":0},{"$f":"MAX(TREND(G24:G25,B24:B25,B67),0)","v":0},{"$f":"MAX(TREND(H24:H25,B24:B25,B67),0)","v":0},{"$f":"MAX(TREND(I24:I25,B24:B25,B67),0)","v":0},{"$f":"MAX(TREND(J24:J25,B24:B25,B67),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C67/E67,1)),MAX(5,ROUND(G67/I67,1))),55)","v":55},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D67/F67,1)),MAX(5,ROUND(H67/J67,1))),55)","v":55},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B67),0),1)","v":0},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B67),0),1)","v":0},{"$f":"MAX(TREND(O24:O25,B24:B25,B67),0)","v":0},{"$f":"MAX(TREND(P24:P25,B24:B25,B67),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C67*(1-M67)*0.00000110231131*(VLOOKUP(K67,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K67,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B67-YearCurrent)+VLOOKUP(K67,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K67,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K67,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K67,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C67*M67*0.00000110231131*(VLOOKUP(K67,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K67,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B67-YearCurrent)+VLOOKUP(K67,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K67,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K67,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K67,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D67*(1-N67)*0.00000110231131*(VLOOKUP(L67,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L67,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B67-YearCurrent)+VLOOKUP(L67,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L67,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L67,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L67,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D67*N67*0.00000110231131*(VLOOKUP(L67,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L67,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B67-YearCurrent)+VLOOKUP(L67,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L67,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L67,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L67,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O67*(1-M67)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B67-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O67*M67*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B67-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P67*(1-N67)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B67-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P67*N67*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B67-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C67*0.00000110231131*(VLOOKUP(K67,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K67,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B67-YearCurrent)+VLOOKUP(K67,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K67,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K67,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K67,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D67*0.00000110231131*(VLOOKUP(L67,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L67,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B67-YearCurrent)+VLOOKUP(L67,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L67,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L67,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L67,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C67*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B67-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D67*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B67-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C67*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B67-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D67*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B67-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},0,0,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C67*(1-M67)*VLOOKUP(K67,EmAuto20,2)-D67*(1-N67)*VLOOKUP(L67,EmAuto20,2)+(O67*(1-M67)-P67*(1-N67))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C67*M67*VLOOKUP(K67,EmTruck20,2)-D67*N67*VLOOKUP(L67,EmTruck20,2)+(O67*M67-P67*N67)*VLOOKUP(0,EmTruck20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C67*(1-M67)*VLOOKUP(K67,EmAuto20,3)-D67*(1-N67)*VLOOKUP(L67,EmAuto20,3)+(O67*(1-M67)-P67*(1-N67))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C67*M67*VLOOKUP(K67,EmTruck20,3)-D67*N67*VLOOKUP(L67,EmTruck20,3)+(O67*M67-P67*N67)*VLOOKUP(0,EmTruck20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C67*(1-M67)*VLOOKUP(K67,EmAuto20,4)-D67*(1-N67)*VLOOKUP(L67,EmAuto20,4)+(O67*(1-M67)-P67*(1-N67))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C67*M67*VLOOKUP(K67,EmTruck20,4)-D67*N67*VLOOKUP(L67,EmTruck20,4)+(O67*M67-P67*N67)*VLOOKUP(0,EmTruck20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C67*(1-M67)*VLOOKUP(K67,EmAuto20,5)-D67*(1-N67)*VLOOKUP(L67,EmAuto20,5)+(O67*(1-M67)-P67*(1-N67))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C67*M67*VLOOKUP(K67,EmTruck20,5)-D67*N67*VLOOKUP(L67,EmTruck20,5)+(O67*M67-P67*N67)*VLOOKUP(0,EmTruck20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C67*(1-M67)*VLOOKUP(K67,EmAuto20,6)-D67*(1-N67)*VLOOKUP(L67,EmAuto20,6)+(O67*(1-M67)-P67*(1-N67))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C67*M67*VLOOKUP(K67,EmTruck20,6)-D67*N67*VLOOKUP(L67,EmTruck20,6)+(O67*M67-P67*N67)*VLOOKUP(0,EmTruck20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C67*(1-M67)*VLOOKUP(K67,EmAuto20,7)-D67*(1-N67)*VLOOKUP(L67,EmAuto20,7)+(O67*(1-M67)-P67*(1-N67))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C67*M67*VLOOKUP(K67,EmTruck20,7)-D67*N67*VLOOKUP(L67,EmTruck20,7)+(O67*M67-P67*N67)*VLOOKUP(0,EmTruck20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C67*(1-M67)*VLOOKUP(K67,EmAuto20,8)-D67*(1-N67)*VLOOKUP(L67,EmAuto20,8)+(O67*(1-M67)-P67*(1-N67))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C67*M67*VLOOKUP(K67,EmTruck20,8)-D67*N67*VLOOKUP(L67,EmTruck20,8)+(O67*M67-P67*N67)*VLOOKUP(0,EmTruck20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C67*VLOOKUP(K67,EmBus20,2)-D67*VLOOKUP(L67,EmBus20,2)+(O67-P67)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C67*VLOOKUP(K67,EmBus20,3)-D67*VLOOKUP(L67,EmBus20,3)+(O67-P67)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C67*VLOOKUP(K67,EmBus20,4)-D67*VLOOKUP(L67,EmBus20,4)+(O67-P67)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C67*VLOOKUP(K67,EmBus20,5)-D67*VLOOKUP(L67,EmBus20,5)+(O67-P67)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C67*VLOOKUP(K67,EmBus20,6)-D67*VLOOKUP(L67,EmBus20,6)+(O67-P67)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C67*VLOOKUP(K67,EmBus20,7)-D67*VLOOKUP(L67,EmBus20,7)+(O67-P67)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C67*VLOOKUP(K67,EmBus20,8)-D67*VLOOKUP(L67,EmBus20,8)+(O67-P67)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C67-D67)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C67-D67)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C67-D67)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C67-D67)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C67-D67)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C67-D67)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C67-D67)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C67-D67)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C67-D67)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C67-D67)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C67-D67)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C67-D67)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C67-D67)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C67-D67)*PARAMETERS!$CW$37),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,43,0,null,{"$f":"IF(Emissions<>\"N\",SUM($BO67:BP67),0)","v":0},null,0,null,{"$f":"SUM($BO131:BP131)","v":0},{"$f":"SUM($BO195:BP195)","v":0},{"$f":"SUM($BO259:BP259)","v":0},{"$f":"SUM($BO323:BP323)","v":0},{"$f":"SUM($BO387:BP387)","v":0},{"$f":"SUM($BO451:BP451)","v":0},{"$f":"SUM($BO515:BP515)","v":0},{"$f":"SUM($BO579:BP579)","v":{"$error":"#N/A"}},{"$f":"SUM($BO643:BP643)","v":{"$error":"#N/A"}},{"$f":"SUM($BO707:BP707)","v":{"$error":"#N/A"}},{"$f":"SUM($BO771:BP771)","v":{"$error":"#N/A"}},{"$f":"SUM($BO835:BP835)","v":{"$error":"#N/A"}},{"$f":"SUM($BO899:BP899)","v":{"$error":"#N/A"}}]
[null,41,{"$f":"MAX(TREND(C24:C25,B24:B25,B68),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B68),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B68),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B68),0)","v":0},{"$f":"MAX(TREND(G24:G25,B24:B25,B68),0)","v":0},{"$f":"MAX(TREND(H24:H25,B24:B25,B68),0)","v":0},{"$f":"MAX(TREND(I24:I25,B24:B25,B68),0)","v":0},{"$f":"MAX(TREND(J24:J25,B24:B25,B68),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C68/E68,1)),MAX(5,ROUND(G68/I68,1))),55)","v":55},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D68/F68,1)),MAX(5,ROUND(H68/J68,1))),55)","v":55},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B68),0),1)","v":0},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B68),0),1)","v":0},{"$f":"MAX(TREND(O24:O25,B24:B25,B68),0)","v":0},{"$f":"MAX(TREND(P24:P25,B24:B25,B68),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C68*(1-M68)*0.00000110231131*(VLOOKUP(K68,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K68,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B68-YearCurrent)+VLOOKUP(K68,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K68,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K68,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K68,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C68*M68*0.00000110231131*(VLOOKUP(K68,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K68,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B68-YearCurrent)+VLOOKUP(K68,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K68,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K68,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K68,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D68*(1-N68)*0.00000110231131*(VLOOKUP(L68,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L68,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B68-YearCurrent)+VLOOKUP(L68,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L68,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L68,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L68,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D68*N68*0.00000110231131*(VLOOKUP(L68,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L68,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B68-YearCurrent)+VLOOKUP(L68,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L68,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L68,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L68,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O68*(1-M68)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B68-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O68*M68*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B68-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P68*(1-N68)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B68-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P68*N68*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B68-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C68*0.00000110231131*(VLOOKUP(K68,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K68,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B68-YearCurrent)+VLOOKUP(K68,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K68,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K68,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K68,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D68*0.00000110231131*(VLOOKUP(L68,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L68,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B68-YearCurrent)+VLOOKUP(L68,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L68,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L68,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L68,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C68*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B68-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D68*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B68-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C68*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B68-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D68*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B68-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},0,0,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C68*(1-M68)*VLOOKUP(K68,EmAuto20,2)-D68*(1-N68)*VLOOKUP(L68,EmAuto20,2)+(O68*(1-M68)-P68*(1-N68))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C68*M68*VLOOKUP(K68,EmTruck20,2)-D68*N68*VLOOKUP(L68,EmTruck20,2)+(O68*M68-P68*N68)*VLOOKUP(0,EmTruck20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C68*(1-M68)*VLOOKUP(K68,EmAuto20,3)-D68*(1-N68)*VLOOKUP(L68,EmAuto20,3)+(O68*(1-M68)-P68*(1-N68))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C68*M68*VLOOKUP(K68,EmTruck20,3)-D68*N68*VLOOKUP(L68,EmTruck20,3)+(O68*M68-P68*N68)*VLOOKUP(0,EmTruck20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C68*(1-M68)*VLOOKUP(K68,EmAuto20,4)-D68*(1-N68)*VLOOKUP(L68,EmAuto20,4)+(O68*(1-M68)-P68*(1-N68))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C68*M68*VLOOKUP(K68,EmTruck20,4)-D68*N68*VLOOKUP(L68,EmTruck20,4)+(O68*M68-P68*N68)*VLOOKUP(0,EmTruck20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C68*(1-M68)*VLOOKUP(K68,EmAuto20,5)-D68*(1-N68)*VLOOKUP(L68,EmAuto20,5)+(O68*(1-M68)-P68*(1-N68))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C68*M68*VLOOKUP(K68,EmTruck20,5)-D68*N68*VLOOKUP(L68,EmTruck20,5)+(O68*M68-P68*N68)*VLOOKUP(0,EmTruck20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C68*(1-M68)*VLOOKUP(K68,EmAuto20,6)-D68*(1-N68)*VLOOKUP(L68,EmAuto20,6)+(O68*(1-M68)-P68*(1-N68))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C68*M68*VLOOKUP(K68,EmTruck20,6)-D68*N68*VLOOKUP(L68,EmTruck20,6)+(O68*M68-P68*N68)*VLOOKUP(0,EmTruck20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C68*(1-M68)*VLOOKUP(K68,EmAuto20,7)-D68*(1-N68)*VLOOKUP(L68,EmAuto20,7)+(O68*(1-M68)-P68*(1-N68))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C68*M68*VLOOKUP(K68,EmTruck20,7)-D68*N68*VLOOKUP(L68,EmTruck20,7)+(O68*M68-P68*N68)*VLOOKUP(0,EmTruck20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C68*(1-M68)*VLOOKUP(K68,EmAuto20,8)-D68*(1-N68)*VLOOKUP(L68,EmAuto20,8)+(O68*(1-M68)-P68*(1-N68))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C68*M68*VLOOKUP(K68,EmTruck20,8)-D68*N68*VLOOKUP(L68,EmTruck20,8)+(O68*M68-P68*N68)*VLOOKUP(0,EmTruck20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C68*VLOOKUP(K68,EmBus20,2)-D68*VLOOKUP(L68,EmBus20,2)+(O68-P68)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C68*VLOOKUP(K68,EmBus20,3)-D68*VLOOKUP(L68,EmBus20,3)+(O68-P68)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C68*VLOOKUP(K68,EmBus20,4)-D68*VLOOKUP(L68,EmBus20,4)+(O68-P68)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C68*VLOOKUP(K68,EmBus20,5)-D68*VLOOKUP(L68,EmBus20,5)+(O68-P68)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C68*VLOOKUP(K68,EmBus20,6)-D68*VLOOKUP(L68,EmBus20,6)+(O68-P68)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C68*VLOOKUP(K68,EmBus20,7)-D68*VLOOKUP(L68,EmBus20,7)+(O68-P68)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C68*VLOOKUP(K68,EmBus20,8)-D68*VLOOKUP(L68,EmBus20,8)+(O68-P68)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C68-D68)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C68-D68)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C68-D68)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C68-D68)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C68-D68)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C68-D68)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C68-D68)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C68-D68)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C68-D68)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C68-D68)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C68-D68)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C68-D68)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C68-D68)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C68-D68)*PARAMETERS!$CW$37),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,44,0,null,{"$f":"IF(Emissions<>\"N\",SUM($BO68:BP68),0)","v":0},null,0,null,{"$f":"SUM($BO132:BP132)","v":0},{"$f":"SUM($BO196:BP196)","v":0},{"$f":"SUM($BO260:BP260)","v":0},{"$f":"SUM($BO324:BP324)","v":0},{"$f":"SUM($BO388:BP388)","v":0},{"$f":"SUM($BO452:BP452)","v":0},{"$f":"SUM($BO516:BP516)","v":0},{"$f":"SUM($BO580:BP580)","v":{"$error":"#N/A"}},{"$f":"SUM($BO644:BP644)","v":{"$error":"#N/A"}},{"$f":"SUM($BO708:BP708)","v":{"$error":"#N/A"}},{"$f":"SUM($BO772:BP772)","v":{"$error":"#N/A"}},{"$f":"SUM($BO836:BP836)","v":{"$error":"#N/A"}},{"$f":"SUM($BO900:BP900)","v":{"$error":"#N/A"}}]
[null,42,{"$f":"MAX(TREND(C24:C25,B24:B25,B69),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B69),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B69),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B69),0)","v":0},{"$f":"MAX(TREND(G24:G25,B24:B25,B69),0)","v":0},{"$f":"MAX(TREND(H24:H25,B24:B25,B69),0)","v":0},{"$f":"MAX(TREND(I24:I25,B24:B25,B69),0)","v":0},{"$f":"MAX(TREND(J24:J25,B24:B25,B69),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C69/E69,1)),MAX(5,ROUND(G69/I69,1))),55)","v":55},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D69/F69,1)),MAX(5,ROUND(H69/J69,1))),55)","v":55},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B69),0),1)","v":0},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B69),0),1)","v":0},{"$f":"MAX(TREND(O24:O25,B24:B25,B69),0)","v":0},{"$f":"MAX(TREND(P24:P25,B24:B25,B69),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C69*(1-M69)*0.00000110231131*(VLOOKUP(K69,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K69,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B69-YearCurrent)+VLOOKUP(K69,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K69,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K69,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K69,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C69*M69*0.00000110231131*(VLOOKUP(K69,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K69,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B69-YearCurrent)+VLOOKUP(K69,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K69,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K69,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K69,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D69*(1-N69)*0.00000110231131*(VLOOKUP(L69,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L69,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B69-YearCurrent)+VLOOKUP(L69,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L69,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L69,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L69,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D69*N69*0.00000110231131*(VLOOKUP(L69,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L69,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B69-YearCurrent)+VLOOKUP(L69,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L69,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L69,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L69,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O69*(1-M69)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B69-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O69*M69*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B69-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P69*(1-N69)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B69-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P69*N69*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B69-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C69*0.00000110231131*(VLOOKUP(K69,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K69,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B69-YearCurrent)+VLOOKUP(K69,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K69,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K69,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K69,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D69*0.00000110231131*(VLOOKUP(L69,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L69,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B69-YearCurrent)+VLOOKUP(L69,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L69,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L69,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L69,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C69*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B69-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D69*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B69-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C69*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B69-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D69*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B69-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},0,0,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C69*(1-M69)*VLOOKUP(K69,EmAuto20,2)-D69*(1-N69)*VLOOKUP(L69,EmAuto20,2)+(O69*(1-M69)-P69*(1-N69))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C69*M69*VLOOKUP(K69,EmTruck20,2)-D69*N69*VLOOKUP(L69,EmTruck20,2)+(O69*M69-P69*N69)*VLOOKUP(0,EmTruck20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C69*(1-M69)*VLOOKUP(K69,EmAuto20,3)-D69*(1-N69)*VLOOKUP(L69,EmAuto20,3)+(O69*(1-M69)-P69*(1-N69))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C69*M69*VLOOKUP(K69,EmTruck20,3)-D69*N69*VLOOKUP(L69,EmTruck20,3)+(O69*M69-P69*N69)*VLOOKUP(0,EmTruck20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C69*(1-M69)*VLOOKUP(K69,EmAuto20,4)-D69*(1-N69)*VLOOKUP(L69,EmAuto20,4)+(O69*(1-M69)-P69*(1-N69))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C69*M69*VLOOKUP(K69,EmTruck20,4)-D69*N69*VLOOKUP(L69,EmTruck20,4)+(O69*M69-P69*N69)*VLOOKUP(0,EmTruck20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C69*(1-M69)*VLOOKUP(K69,EmAuto20,5)-D69*(1-N69)*VLOOKUP(L69,EmAuto20,5)+(O69*(1-M69)-P69*(1-N69))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C69*M69*VLOOKUP(K69,EmTruck20,5)-D69*N69*VLOOKUP(L69,EmTruck20,5)+(O69*M69-P69*N69)*VLOOKUP(0,EmTruck20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C69*(1-M69)*VLOOKUP(K69,EmAuto20,6)-D69*(1-N69)*VLOOKUP(L69,EmAuto20,6)+(O69*(1-M69)-P69*(1-N69))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C69*M69*VLOOKUP(K69,EmTruck20,6)-D69*N69*VLOOKUP(L69,EmTruck20,6)+(O69*M69-P69*N69)*VLOOKUP(0,EmTruck20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C69*(1-M69)*VLOOKUP(K69,EmAuto20,7)-D69*(1-N69)*VLOOKUP(L69,EmAuto20,7)+(O69*(1-M69)-P69*(1-N69))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C69*M69*VLOOKUP(K69,EmTruck20,7)-D69*N69*VLOOKUP(L69,EmTruck20,7)+(O69*M69-P69*N69)*VLOOKUP(0,EmTruck20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C69*(1-M69)*VLOOKUP(K69,EmAuto20,8)-D69*(1-N69)*VLOOKUP(L69,EmAuto20,8)+(O69*(1-M69)-P69*(1-N69))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C69*M69*VLOOKUP(K69,EmTruck20,8)-D69*N69*VLOOKUP(L69,EmTruck20,8)+(O69*M69-P69*N69)*VLOOKUP(0,EmTruck20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C69*VLOOKUP(K69,EmBus20,2)-D69*VLOOKUP(L69,EmBus20,2)+(O69-P69)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C69*VLOOKUP(K69,EmBus20,3)-D69*VLOOKUP(L69,EmBus20,3)+(O69-P69)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C69*VLOOKUP(K69,EmBus20,4)-D69*VLOOKUP(L69,EmBus20,4)+(O69-P69)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C69*VLOOKUP(K69,EmBus20,5)-D69*VLOOKUP(L69,EmBus20,5)+(O69-P69)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C69*VLOOKUP(K69,EmBus20,6)-D69*VLOOKUP(L69,EmBus20,6)+(O69-P69)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C69*VLOOKUP(K69,EmBus20,7)-D69*VLOOKUP(L69,EmBus20,7)+(O69-P69)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C69*VLOOKUP(K69,EmBus20,8)-D69*VLOOKUP(L69,EmBus20,8)+(O69-P69)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C69-D69)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C69-D69)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C69-D69)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C69-D69)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C69-D69)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C69-D69)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C69-D69)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C69-D69)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C69-D69)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C69-D69)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C69-D69)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C69-D69)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C69-D69)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C69-D69)*PARAMETERS!$CW$37),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,45,0,null,{"$f":"IF(Emissions<>\"N\",SUM($BO69:BP69),0)","v":0},null,0,null,{"$f":"SUM($BO133:BP133)","v":0},{"$f":"SUM($BO197:BP197)","v":0},{"$f":"SUM($BO261:BP261)","v":0},{"$f":"SUM($BO325:BP325)","v":0},{"$f":"SUM($BO389:BP389)","v":0},{"$f":"SUM($BO453:BP453)","v":0},{"$f":"SUM($BO517:BP517)","v":0},{"$f":"SUM($BO581:BP581)","v":{"$error":"#N/A"}},{"$f":"SUM($BO645:BP645)","v":{"$error":"#N/A"}},{"$f":"SUM($BO709:BP709)","v":{"$error":"#N/A"}},{"$f":"SUM($BO773:BP773)","v":{"$error":"#N/A"}},{"$f":"SUM($BO837:BP837)","v":{"$error":"#N/A"}},{"$f":"SUM($BO901:BP901)","v":{"$error":"#N/A"}}]
[null,43,{"$f":"MAX(TREND(C24:C25,B24:B25,B70),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B70),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B70),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B70),0)","v":0},{"$f":"MAX(TREND(G24:G25,B24:B25,B70),0)","v":0},{"$f":"MAX(TREND(H24:H25,B24:B25,B70),0)","v":0},{"$f":"MAX(TREND(I24:I25,B24:B25,B70),0)","v":0},{"$f":"MAX(TREND(J24:J25,B24:B25,B70),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C70/E70,1)),MAX(5,ROUND(G70/I70,1))),55)","v":55},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D70/F70,1)),MAX(5,ROUND(H70/J70,1))),55)","v":55},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B70),0),1)","v":0},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B70),0),1)","v":0},{"$f":"MAX(TREND(O24:O25,B24:B25,B70),0)","v":0},{"$f":"MAX(TREND(P24:P25,B24:B25,B70),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C70*(1-M70)*0.00000110231131*(VLOOKUP(K70,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K70,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B70-YearCurrent)+VLOOKUP(K70,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K70,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K70,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K70,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C70*M70*0.00000110231131*(VLOOKUP(K70,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K70,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B70-YearCurrent)+VLOOKUP(K70,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K70,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K70,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K70,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D70*(1-N70)*0.00000110231131*(VLOOKUP(L70,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L70,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B70-YearCurrent)+VLOOKUP(L70,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L70,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L70,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L70,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D70*N70*0.00000110231131*(VLOOKUP(L70,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L70,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B70-YearCurrent)+VLOOKUP(L70,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L70,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L70,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L70,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O70*(1-M70)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B70-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O70*M70*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B70-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P70*(1-N70)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B70-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P70*N70*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B70-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C70*0.00000110231131*(VLOOKUP(K70,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K70,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B70-YearCurrent)+VLOOKUP(K70,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K70,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K70,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K70,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D70*0.00000110231131*(VLOOKUP(L70,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L70,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B70-YearCurrent)+VLOOKUP(L70,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L70,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L70,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L70,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C70*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B70-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D70*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B70-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C70*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B70-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D70*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B70-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},0,0,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C70*(1-M70)*VLOOKUP(K70,EmAuto20,2)-D70*(1-N70)*VLOOKUP(L70,EmAuto20,2)+(O70*(1-M70)-P70*(1-N70))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C70*M70*VLOOKUP(K70,EmTruck20,2)-D70*N70*VLOOKUP(L70,EmTruck20,2)+(O70*M70-P70*N70)*VLOOKUP(0,EmTruck20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C70*(1-M70)*VLOOKUP(K70,EmAuto20,3)-D70*(1-N70)*VLOOKUP(L70,EmAuto20,3)+(O70*(1-M70)-P70*(1-N70))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C70*M70*VLOOKUP(K70,EmTruck20,3)-D70*N70*VLOOKUP(L70,EmTruck20,3)+(O70*M70-P70*N70)*VLOOKUP(0,EmTruck20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C70*(1-M70)*VLOOKUP(K70,EmAuto20,4)-D70*(1-N70)*VLOOKUP(L70,EmAuto20,4)+(O70*(1-M70)-P70*(1-N70))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C70*M70*VLOOKUP(K70,EmTruck20,4)-D70*N70*VLOOKUP(L70,EmTruck20,4)+(O70*M70-P70*N70)*VLOOKUP(0,EmTruck20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C70*(1-M70)*VLOOKUP(K70,EmAuto20,5)-D70*(1-N70)*VLOOKUP(L70,EmAuto20,5)+(O70*(1-M70)-P70*(1-N70))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C70*M70*VLOOKUP(K70,EmTruck20,5)-D70*N70*VLOOKUP(L70,EmTruck20,5)+(O70*M70-P70*N70)*VLOOKUP(0,EmTruck20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C70*(1-M70)*VLOOKUP(K70,EmAuto20,6)-D70*(1-N70)*VLOOKUP(L70,EmAuto20,6)+(O70*(1-M70)-P70*(1-N70))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C70*M70*VLOOKUP(K70,EmTruck20,6)-D70*N70*VLOOKUP(L70,EmTruck20,6)+(O70*M70-P70*N70)*VLOOKUP(0,EmTruck20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C70*(1-M70)*VLOOKUP(K70,EmAuto20,7)-D70*(1-N70)*VLOOKUP(L70,EmAuto20,7)+(O70*(1-M70)-P70*(1-N70))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C70*M70*VLOOKUP(K70,EmTruck20,7)-D70*N70*VLOOKUP(L70,EmTruck20,7)+(O70*M70-P70*N70)*VLOOKUP(0,EmTruck20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C70*(1-M70)*VLOOKUP(K70,EmAuto20,8)-D70*(1-N70)*VLOOKUP(L70,EmAuto20,8)+(O70*(1-M70)-P70*(1-N70))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C70*M70*VLOOKUP(K70,EmTruck20,8)-D70*N70*VLOOKUP(L70,EmTruck20,8)+(O70*M70-P70*N70)*VLOOKUP(0,EmTruck20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C70*VLOOKUP(K70,EmBus20,2)-D70*VLOOKUP(L70,EmBus20,2)+(O70-P70)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C70*VLOOKUP(K70,EmBus20,3)-D70*VLOOKUP(L70,EmBus20,3)+(O70-P70)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C70*VLOOKUP(K70,EmBus20,4)-D70*VLOOKUP(L70,EmBus20,4)+(O70-P70)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C70*VLOOKUP(K70,EmBus20,5)-D70*VLOOKUP(L70,EmBus20,5)+(O70-P70)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C70*VLOOKUP(K70,EmBus20,6)-D70*VLOOKUP(L70,EmBus20,6)+(O70-P70)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C70*VLOOKUP(K70,EmBus20,7)-D70*VLOOKUP(L70,EmBus20,7)+(O70-P70)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C70*VLOOKUP(K70,EmBus20,8)-D70*VLOOKUP(L70,EmBus20,8)+(O70-P70)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C70-D70)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C70-D70)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C70-D70)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C70-D70)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C70-D70)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C70-D70)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C70-D70)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C70-D70)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C70-D70)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C70-D70)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C70-D70)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C70-D70)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C70-D70)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C70-D70)*PARAMETERS!$CW$37),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,46,0,null,{"$f":"IF(Emissions<>\"N\",SUM($BO70:BP70),0)","v":0},null,0,null,{"$f":"SUM($BO134:BP134)","v":0},{"$f":"SUM($BO198:BP198)","v":0},{"$f":"SUM($BO262:BP262)","v":0},{"$f":"SUM($BO326:BP326)","v":0},{"$f":"SUM($BO390:BP390)","v":0},{"$f":"SUM($BO454:BP454)","v":0},{"$f":"SUM($BO518:BP518)","v":0},{"$f":"SUM($BO582:BP582)","v":{"$error":"#N/A"}},{"$f":"SUM($BO646:BP646)","v":{"$error":"#N/A"}},{"$f":"SUM($BO710:BP710)","v":{"$error":"#N/A"}},{"$f":"SUM($BO774:BP774)","v":{"$error":"#N/A"}},{"$f":"SUM($BO838:BP838)","v":{"$error":"#N/A"}},{"$f":"SUM($BO902:BP902)","v":{"$error":"#N/A"}}]
[null,44,{"$f":"MAX(TREND(C24:C25,B24:B25,B71),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B71),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B71),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B71),0)","v":0},{"$f":"MAX(TREND(G24:G25,B24:B25,B71),0)","v":0},{"$f":"MAX(TREND(H24:H25,B24:B25,B71),0)","v":0},{"$f":"MAX(TREND(I24:I25,B24:B25,B71),0)","v":0},{"$f":"MAX(TREND(J24:J25,B24:B25,B71),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C71/E71,1)),MAX(5,ROUND(G71/I71,1))),55)","v":55},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D71/F71,1)),MAX(5,ROUND(H71/J71,1))),55)","v":55},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B71),0),1)","v":0},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B71),0),1)","v":0},{"$f":"MAX(TREND(O24:O25,B24:B25,B71),0)","v":0},{"$f":"MAX(TREND(P24:P25,B24:B25,B71),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C71*(1-M71)*0.00000110231131*(VLOOKUP(K71,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K71,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B71-YearCurrent)+VLOOKUP(K71,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K71,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K71,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K71,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C71*M71*0.00000110231131*(VLOOKUP(K71,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K71,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B71-YearCurrent)+VLOOKUP(K71,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K71,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K71,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K71,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D71*(1-N71)*0.00000110231131*(VLOOKUP(L71,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L71,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B71-YearCurrent)+VLOOKUP(L71,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L71,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L71,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L71,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D71*N71*0.00000110231131*(VLOOKUP(L71,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L71,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B71-YearCurrent)+VLOOKUP(L71,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L71,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L71,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L71,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O71*(1-M71)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B71-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O71*M71*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B71-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P71*(1-N71)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B71-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P71*N71*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B71-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C71*0.00000110231131*(VLOOKUP(K71,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K71,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B71-YearCurrent)+VLOOKUP(K71,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K71,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K71,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K71,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D71*0.00000110231131*(VLOOKUP(L71,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L71,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B71-YearCurrent)+VLOOKUP(L71,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L71,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L71,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L71,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C71*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B71-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D71*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B71-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C71*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B71-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D71*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B71-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},0,0,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C71*(1-M71)*VLOOKUP(K71,EmAuto20,2)-D71*(1-N71)*VLOOKUP(L71,EmAuto20,2)+(O71*(1-M71)-P71*(1-N71))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C71*M71*VLOOKUP(K71,EmTruck20,2)-D71*N71*VLOOKUP(L71,EmTruck20,2)+(O71*M71-P71*N71)*VLOOKUP(0,EmTruck20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C71*(1-M71)*VLOOKUP(K71,EmAuto20,3)-D71*(1-N71)*VLOOKUP(L71,EmAuto20,3)+(O71*(1-M71)-P71*(1-N71))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C71*M71*VLOOKUP(K71,EmTruck20,3)-D71*N71*VLOOKUP(L71,EmTruck20,3)+(O71*M71-P71*N71)*VLOOKUP(0,EmTruck20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C71*(1-M71)*VLOOKUP(K71,EmAuto20,4)-D71*(1-N71)*VLOOKUP(L71,EmAuto20,4)+(O71*(1-M71)-P71*(1-N71))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C71*M71*VLOOKUP(K71,EmTruck20,4)-D71*N71*VLOOKUP(L71,EmTruck20,4)+(O71*M71-P71*N71)*VLOOKUP(0,EmTruck20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C71*(1-M71)*VLOOKUP(K71,EmAuto20,5)-D71*(1-N71)*VLOOKUP(L71,EmAuto20,5)+(O71*(1-M71)-P71*(1-N71))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C71*M71*VLOOKUP(K71,EmTruck20,5)-D71*N71*VLOOKUP(L71,EmTruck20,5)+(O71*M71-P71*N71)*VLOOKUP(0,EmTruck20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C71*(1-M71)*VLOOKUP(K71,EmAuto20,6)-D71*(1-N71)*VLOOKUP(L71,EmAuto20,6)+(O71*(1-M71)-P71*(1-N71))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C71*M71*VLOOKUP(K71,EmTruck20,6)-D71*N71*VLOOKUP(L71,EmTruck20,6)+(O71*M71-P71*N71)*VLOOKUP(0,EmTruck20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C71*(1-M71)*VLOOKUP(K71,EmAuto20,7)-D71*(1-N71)*VLOOKUP(L71,EmAuto20,7)+(O71*(1-M71)-P71*(1-N71))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C71*M71*VLOOKUP(K71,EmTruck20,7)-D71*N71*VLOOKUP(L71,EmTruck20,7)+(O71*M71-P71*N71)*VLOOKUP(0,EmTruck20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C71*(1-M71)*VLOOKUP(K71,EmAuto20,8)-D71*(1-N71)*VLOOKUP(L71,EmAuto20,8)+(O71*(1-M71)-P71*(1-N71))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C71*M71*VLOOKUP(K71,EmTruck20,8)-D71*N71*VLOOKUP(L71,EmTruck20,8)+(O71*M71-P71*N71)*VLOOKUP(0,EmTruck20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C71*VLOOKUP(K71,EmBus20,2)-D71*VLOOKUP(L71,EmBus20,2)+(O71-P71)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C71*VLOOKUP(K71,EmBus20,3)-D71*VLOOKUP(L71,EmBus20,3)+(O71-P71)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C71*VLOOKUP(K71,EmBus20,4)-D71*VLOOKUP(L71,EmBus20,4)+(O71-P71)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C71*VLOOKUP(K71,EmBus20,5)-D71*VLOOKUP(L71,EmBus20,5)+(O71-P71)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C71*VLOOKUP(K71,EmBus20,6)-D71*VLOOKUP(L71,EmBus20,6)+(O71-P71)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C71*VLOOKUP(K71,EmBus20,7)-D71*VLOOKUP(L71,EmBus20,7)+(O71-P71)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C71*VLOOKUP(K71,EmBus20,8)-D71*VLOOKUP(L71,EmBus20,8)+(O71-P71)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C71-D71)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C71-D71)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C71-D71)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C71-D71)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C71-D71)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C71-D71)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C71-D71)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C71-D71)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C71-D71)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C71-D71)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C71-D71)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C71-D71)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C71-D71)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C71-D71)*PARAMETERS!$CW$37),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,47,0,null,{"$f":"IF(Emissions<>\"N\",SUM($BO71:BP71),0)","v":0},null,0,null,{"$f":"SUM($BO135:BP135)","v":0},{"$f":"SUM($BO199:BP199)","v":0},{"$f":"SUM($BO263:BP263)","v":0},{"$f":"SUM($BO327:BP327)","v":0},{"$f":"SUM($BO391:BP391)","v":0},{"$f":"SUM($BO455:BP455)","v":0},{"$f":"SUM($BO519:BP519)","v":0},{"$f":"SUM($BO583:BP583)","v":{"$error":"#N/A"}},{"$f":"SUM($BO647:BP647)","v":{"$error":"#N/A"}},{"$f":"SUM($BO711:BP711)","v":{"$error":"#N/A"}},{"$f":"SUM($BO775:BP775)","v":{"$error":"#N/A"}},{"$f":"SUM($BO839:BP839)","v":{"$error":"#N/A"}},{"$f":"SUM($BO903:BP903)","v":{"$error":"#N/A"}}]
[null,45,{"$f":"MAX(TREND(C24:C25,B24:B25,B72),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B72),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B72),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B72),0)","v":0},{"$f":"MAX(TREND(G24:G25,B24:B25,B72),0)","v":0},{"$f":"MAX(TREND(H24:H25,B24:B25,B72),0)","v":0},{"$f":"MAX(TREND(I24:I25,B24:B25,B72),0)","v":0},{"$f":"MAX(TREND(J24:J25,B24:B25,B72),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C72/E72,1)),MAX(5,ROUND(G72/I72,1))),55)","v":55},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D72/F72,1)),MAX(5,ROUND(H72/J72,1))),55)","v":55},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B72),0),1)","v":0},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B72),0),1)","v":0},{"$f":"MAX(TREND(O24:O25,B24:B25,B72),0)","v":0},{"$f":"MAX(TREND(P24:P25,B24:B25,B72),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C72*(1-M72)*0.00000110231131*(VLOOKUP(K72,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K72,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B72-YearCurrent)+VLOOKUP(K72,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K72,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K72,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K72,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C72*M72*0.00000110231131*(VLOOKUP(K72,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K72,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B72-YearCurrent)+VLOOKUP(K72,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K72,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K72,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K72,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D72*(1-N72)*0.00000110231131*(VLOOKUP(L72,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L72,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B72-YearCurrent)+VLOOKUP(L72,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L72,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L72,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L72,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D72*N72*0.00000110231131*(VLOOKUP(L72,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L72,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B72-YearCurrent)+VLOOKUP(L72,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L72,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L72,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L72,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O72*(1-M72)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B72-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O72*M72*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B72-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P72*(1-N72)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B72-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P72*N72*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B72-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C72*0.00000110231131*(VLOOKUP(K72,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K72,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B72-YearCurrent)+VLOOKUP(K72,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K72,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K72,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K72,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D72*0.00000110231131*(VLOOKUP(L72,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L72,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B72-YearCurrent)+VLOOKUP(L72,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L72,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L72,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L72,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C72*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B72-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D72*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B72-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C72*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B72-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D72*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B72-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},0,0,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C72*(1-M72)*VLOOKUP(K72,EmAuto20,2)-D72*(1-N72)*VLOOKUP(L72,EmAuto20,2)+(O72*(1-M72)-P72*(1-N72))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C72*M72*VLOOKUP(K72,EmTruck20,2)-D72*N72*VLOOKUP(L72,EmTruck20,2)+(O72*M72-P72*N72)*VLOOKUP(0,EmTruck20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C72*(1-M72)*VLOOKUP(K72,EmAuto20,3)-D72*(1-N72)*VLOOKUP(L72,EmAuto20,3)+(O72*(1-M72)-P72*(1-N72))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C72*M72*VLOOKUP(K72,EmTruck20,3)-D72*N72*VLOOKUP(L72,EmTruck20,3)+(O72*M72-P72*N72)*VLOOKUP(0,EmTruck20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C72*(1-M72)*VLOOKUP(K72,EmAuto20,4)-D72*(1-N72)*VLOOKUP(L72,EmAuto20,4)+(O72*(1-M72)-P72*(1-N72))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C72*M72*VLOOKUP(K72,EmTruck20,4)-D72*N72*VLOOKUP(L72,EmTruck20,4)+(O72*M72-P72*N72)*VLOOKUP(0,EmTruck20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C72*(1-M72)*VLOOKUP(K72,EmAuto20,5)-D72*(1-N72)*VLOOKUP(L72,EmAuto20,5)+(O72*(1-M72)-P72*(1-N72))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C72*M72*VLOOKUP(K72,EmTruck20,5)-D72*N72*VLOOKUP(L72,EmTruck20,5)+(O72*M72-P72*N72)*VLOOKUP(0,EmTruck20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C72*(1-M72)*VLOOKUP(K72,EmAuto20,6)-D72*(1-N72)*VLOOKUP(L72,EmAuto20,6)+(O72*(1-M72)-P72*(1-N72))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C72*M72*VLOOKUP(K72,EmTruck20,6)-D72*N72*VLOOKUP(L72,EmTruck20,6)+(O72*M72-P72*N72)*VLOOKUP(0,EmTruck20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C72*(1-M72)*VLOOKUP(K72,EmAuto20,7)-D72*(1-N72)*VLOOKUP(L72,EmAuto20,7)+(O72*(1-M72)-P72*(1-N72))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C72*M72*VLOOKUP(K72,EmTruck20,7)-D72*N72*VLOOKUP(L72,EmTruck20,7)+(O72*M72-P72*N72)*VLOOKUP(0,EmTruck20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C72*(1-M72)*VLOOKUP(K72,EmAuto20,8)-D72*(1-N72)*VLOOKUP(L72,EmAuto20,8)+(O72*(1-M72)-P72*(1-N72))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C72*M72*VLOOKUP(K72,EmTruck20,8)-D72*N72*VLOOKUP(L72,EmTruck20,8)+(O72*M72-P72*N72)*VLOOKUP(0,EmTruck20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C72*VLOOKUP(K72,EmBus20,2)-D72*VLOOKUP(L72,EmBus20,2)+(O72-P72)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C72*VLOOKUP(K72,EmBus20,3)-D72*VLOOKUP(L72,EmBus20,3)+(O72-P72)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C72*VLOOKUP(K72,EmBus20,4)-D72*VLOOKUP(L72,EmBus20,4)+(O72-P72)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C72*VLOOKUP(K72,EmBus20,5)-D72*VLOOKUP(L72,EmBus20,5)+(O72-P72)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C72*VLOOKUP(K72,EmBus20,6)-D72*VLOOKUP(L72,EmBus20,6)+(O72-P72)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C72*VLOOKUP(K72,EmBus20,7)-D72*VLOOKUP(L72,EmBus20,7)+(O72-P72)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C72*VLOOKUP(K72,EmBus20,8)-D72*VLOOKUP(L72,EmBus20,8)+(O72-P72)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C72-D72)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C72-D72)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C72-D72)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C72-D72)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C72-D72)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C72-D72)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C72-D72)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C72-D72)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C72-D72)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C72-D72)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C72-D72)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C72-D72)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C72-D72)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C72-D72)*PARAMETERS!$CW$37),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,48,0,null,{"$f":"IF(Emissions<>\"N\",SUM($BO72:BP72),0)","v":0},null,0,null,{"$f":"SUM($BO136:BP136)","v":0},{"$f":"SUM($BO200:BP200)","v":0},{"$f":"SUM($BO264:BP264)","v":0},{"$f":"SUM($BO328:BP328)","v":0},{"$f":"SUM($BO392:BP392)","v":0},{"$f":"SUM($BO456:BP456)","v":0},{"$f":"SUM($BO520:BP520)","v":0},{"$f":"SUM($BO584:BP584)","v":{"$error":"#N/A"}},{"$f":"SUM($BO648:BP648)","v":{"$error":"#N/A"}},{"$f":"SUM($BO712:BP712)","v":{"$error":"#N/A"}},{"$f":"SUM($BO776:BP776)","v":{"$error":"#N/A"}},{"$f":"SUM($BO840:BP840)","v":{"$error":"#N/A"}},{"$f":"SUM($BO904:BP904)","v":{"$error":"#N/A"}}]
[null,46,{"$f":"MAX(TREND(C24:C25,B24:B25,B73),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B73),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B73),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B73),0)","v":0},{"$f":"MAX(TREND(G24:G25,B24:B25,B73),0)","v":0},{"$f":"MAX(TREND(H24:H25,B24:B25,B73),0)","v":0},{"$f":"MAX(TREND(I24:I25,B24:B25,B73),0)","v":0},{"$f":"MAX(TREND(J24:J25,B24:B25,B73),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C73/E73,1)),MAX(5,ROUND(G73/I73,1))),55)","v":55},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D73/F73,1)),MAX(5,ROUND(H73/J73,1))),55)","v":55},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B73),0),1)","v":0},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B73),0),1)","v":0},{"$f":"MAX(TREND(O24:O25,B24:B25,B73),0)","v":0},{"$f":"MAX(TREND(P24:P25,B24:B25,B73),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C73*(1-M73)*0.00000110231131*(VLOOKUP(K73,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K73,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B73-YearCurrent)+VLOOKUP(K73,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K73,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K73,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K73,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C73*M73*0.00000110231131*(VLOOKUP(K73,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K73,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B73-YearCurrent)+VLOOKUP(K73,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K73,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K73,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K73,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D73*(1-N73)*0.00000110231131*(VLOOKUP(L73,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L73,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B73-YearCurrent)+VLOOKUP(L73,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L73,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L73,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L73,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D73*N73*0.00000110231131*(VLOOKUP(L73,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L73,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B73-YearCurrent)+VLOOKUP(L73,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L73,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L73,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L73,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O73*(1-M73)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B73-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O73*M73*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B73-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P73*(1-N73)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B73-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P73*N73*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B73-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C73*0.00000110231131*(VLOOKUP(K73,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K73,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B73-YearCurrent)+VLOOKUP(K73,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K73,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K73,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K73,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D73*0.00000110231131*(VLOOKUP(L73,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L73,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B73-YearCurrent)+VLOOKUP(L73,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L73,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L73,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L73,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C73*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B73-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D73*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B73-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C73*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B73-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D73*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B73-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},0,0,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C73*(1-M73)*VLOOKUP(K73,EmAuto20,2)-D73*(1-N73)*VLOOKUP(L73,EmAuto20,2)+(O73*(1-M73)-P73*(1-N73))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C73*M73*VLOOKUP(K73,EmTruck20,2)-D73*N73*VLOOKUP(L73,EmTruck20,2)+(O73*M73-P73*N73)*VLOOKUP(0,EmTruck20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C73*(1-M73)*VLOOKUP(K73,EmAuto20,3)-D73*(1-N73)*VLOOKUP(L73,EmAuto20,3)+(O73*(1-M73)-P73*(1-N73))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C73*M73*VLOOKUP(K73,EmTruck20,3)-D73*N73*VLOOKUP(L73,EmTruck20,3)+(O73*M73-P73*N73)*VLOOKUP(0,EmTruck20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C73*(1-M73)*VLOOKUP(K73,EmAuto20,4)-D73*(1-N73)*VLOOKUP(L73,EmAuto20,4)+(O73*(1-M73)-P73*(1-N73))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C73*M73*VLOOKUP(K73,EmTruck20,4)-D73*N73*VLOOKUP(L73,EmTruck20,4)+(O73*M73-P73*N73)*VLOOKUP(0,EmTruck20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C73*(1-M73)*VLOOKUP(K73,EmAuto20,5)-D73*(1-N73)*VLOOKUP(L73,EmAuto20,5)+(O73*(1-M73)-P73*(1-N73))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C73*M73*VLOOKUP(K73,EmTruck20,5)-D73*N73*VLOOKUP(L73,EmTruck20,5)+(O73*M73-P73*N73)*VLOOKUP(0,EmTruck20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C73*(1-M73)*VLOOKUP(K73,EmAuto20,6)-D73*(1-N73)*VLOOKUP(L73,EmAuto20,6)+(O73*(1-M73)-P73*(1-N73))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C73*M73*VLOOKUP(K73,EmTruck20,6)-D73*N73*VLOOKUP(L73,EmTruck20,6)+(O73*M73-P73*N73)*VLOOKUP(0,EmTruck20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C73*(1-M73)*VLOOKUP(K73,EmAuto20,7)-D73*(1-N73)*VLOOKUP(L73,EmAuto20,7)+(O73*(1-M73)-P73*(1-N73))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C73*M73*VLOOKUP(K73,EmTruck20,7)-D73*N73*VLOOKUP(L73,EmTruck20,7)+(O73*M73-P73*N73)*VLOOKUP(0,EmTruck20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C73*(1-M73)*VLOOKUP(K73,EmAuto20,8)-D73*(1-N73)*VLOOKUP(L73,EmAuto20,8)+(O73*(1-M73)-P73*(1-N73))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C73*M73*VLOOKUP(K73,EmTruck20,8)-D73*N73*VLOOKUP(L73,EmTruck20,8)+(O73*M73-P73*N73)*VLOOKUP(0,EmTruck20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C73*VLOOKUP(K73,EmBus20,2)-D73*VLOOKUP(L73,EmBus20,2)+(O73-P73)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C73*VLOOKUP(K73,EmBus20,3)-D73*VLOOKUP(L73,EmBus20,3)+(O73-P73)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C73*VLOOKUP(K73,EmBus20,4)-D73*VLOOKUP(L73,EmBus20,4)+(O73-P73)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C73*VLOOKUP(K73,EmBus20,5)-D73*VLOOKUP(L73,EmBus20,5)+(O73-P73)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C73*VLOOKUP(K73,EmBus20,6)-D73*VLOOKUP(L73,EmBus20,6)+(O73-P73)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C73*VLOOKUP(K73,EmBus20,7)-D73*VLOOKUP(L73,EmBus20,7)+(O73-P73)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C73*VLOOKUP(K73,EmBus20,8)-D73*VLOOKUP(L73,EmBus20,8)+(O73-P73)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C73-D73)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C73-D73)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C73-D73)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C73-D73)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C73-D73)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C73-D73)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C73-D73)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C73-D73)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C73-D73)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C73-D73)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C73-D73)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C73-D73)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C73-D73)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C73-D73)*PARAMETERS!$CW$37),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,49,0,null,{"$f":"IF(Emissions<>\"N\",SUM($BO73:BP73),0)","v":0},null,0,null,{"$f":"SUM($BO137:BP137)","v":0},{"$f":"SUM($BO201:BP201)","v":0},{"$f":"SUM($BO265:BP265)","v":0},{"$f":"SUM($BO329:BP329)","v":0},{"$f":"SUM($BO393:BP393)","v":0},{"$f":"SUM($BO457:BP457)","v":0},{"$f":"SUM($BO521:BP521)","v":0},{"$f":"SUM($BO585:BP585)","v":{"$error":"#N/A"}},{"$f":"SUM($BO649:BP649)","v":{"$error":"#N/A"}},{"$f":"SUM($BO713:BP713)","v":{"$error":"#N/A"}},{"$f":"SUM($BO777:BP777)","v":{"$error":"#N/A"}},{"$f":"SUM($BO841:BP841)","v":{"$error":"#N/A"}},{"$f":"SUM($BO905:BP905)","v":{"$error":"#N/A"}}]
[null,47,{"$f":"MAX(TREND(C24:C25,B24:B25,B74),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B74),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B74),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B74),0)","v":0},{"$f":"MAX(TREND(G24:G25,B24:B25,B74),0)","v":0},{"$f":"MAX(TREND(H24:H25,B24:B25,B74),0)","v":0},{"$f":"MAX(TREND(I24:I25,B24:B25,B74),0)","v":0},{"$f":"MAX(TREND(J24:J25,B24:B25,B74),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C74/E74,1)),MAX(5,ROUND(G74/I74,1))),55)","v":55},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D74/F74,1)),MAX(5,ROUND(H74/J74,1))),55)","v":55},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B74),0),1)","v":0},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B74),0),1)","v":0},{"$f":"MAX(TREND(O24:O25,B24:B25,B74),0)","v":0},{"$f":"MAX(TREND(P24:P25,B24:B25,B74),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C74*(1-M74)*0.00000110231131*(VLOOKUP(K74,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K74,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B74-YearCurrent)+VLOOKUP(K74,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K74,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K74,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K74,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C74*M74*0.00000110231131*(VLOOKUP(K74,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K74,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B74-YearCurrent)+VLOOKUP(K74,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K74,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K74,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K74,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D74*(1-N74)*0.00000110231131*(VLOOKUP(L74,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L74,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B74-YearCurrent)+VLOOKUP(L74,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L74,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L74,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L74,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D74*N74*0.00000110231131*(VLOOKUP(L74,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L74,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B74-YearCurrent)+VLOOKUP(L74,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L74,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L74,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L74,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O74*(1-M74)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B74-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O74*M74*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B74-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P74*(1-N74)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B74-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P74*N74*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B74-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C74*0.00000110231131*(VLOOKUP(K74,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K74,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B74-YearCurrent)+VLOOKUP(K74,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K74,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K74,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K74,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D74*0.00000110231131*(VLOOKUP(L74,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L74,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B74-YearCurrent)+VLOOKUP(L74,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L74,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L74,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L74,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C74*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B74-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D74*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B74-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C74*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B74-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D74*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B74-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},0,0,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C74*(1-M74)*VLOOKUP(K74,EmAuto20,2)-D74*(1-N74)*VLOOKUP(L74,EmAuto20,2)+(O74*(1-M74)-P74*(1-N74))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C74*M74*VLOOKUP(K74,EmTruck20,2)-D74*N74*VLOOKUP(L74,EmTruck20,2)+(O74*M74-P74*N74)*VLOOKUP(0,EmTruck20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C74*(1-M74)*VLOOKUP(K74,EmAuto20,3)-D74*(1-N74)*VLOOKUP(L74,EmAuto20,3)+(O74*(1-M74)-P74*(1-N74))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C74*M74*VLOOKUP(K74,EmTruck20,3)-D74*N74*VLOOKUP(L74,EmTruck20,3)+(O74*M74-P74*N74)*VLOOKUP(0,EmTruck20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C74*(1-M74)*VLOOKUP(K74,EmAuto20,4)-D74*(1-N74)*VLOOKUP(L74,EmAuto20,4)+(O74*(1-M74)-P74*(1-N74))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C74*M74*VLOOKUP(K74,EmTruck20,4)-D74*N74*VLOOKUP(L74,EmTruck20,4)+(O74*M74-P74*N74)*VLOOKUP(0,EmTruck20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C74*(1-M74)*VLOOKUP(K74,EmAuto20,5)-D74*(1-N74)*VLOOKUP(L74,EmAuto20,5)+(O74*(1-M74)-P74*(1-N74))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C74*M74*VLOOKUP(K74,EmTruck20,5)-D74*N74*VLOOKUP(L74,EmTruck20,5)+(O74*M74-P74*N74)*VLOOKUP(0,EmTruck20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C74*(1-M74)*VLOOKUP(K74,EmAuto20,6)-D74*(1-N74)*VLOOKUP(L74,EmAuto20,6)+(O74*(1-M74)-P74*(1-N74))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C74*M74*VLOOKUP(K74,EmTruck20,6)-D74*N74*VLOOKUP(L74,EmTruck20,6)+(O74*M74-P74*N74)*VLOOKUP(0,EmTruck20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C74*(1-M74)*VLOOKUP(K74,EmAuto20,7)-D74*(1-N74)*VLOOKUP(L74,EmAuto20,7)+(O74*(1-M74)-P74*(1-N74))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C74*M74*VLOOKUP(K74,EmTruck20,7)-D74*N74*VLOOKUP(L74,EmTruck20,7)+(O74*M74-P74*N74)*VLOOKUP(0,EmTruck20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C74*(1-M74)*VLOOKUP(K74,EmAuto20,8)-D74*(1-N74)*VLOOKUP(L74,EmAuto20,8)+(O74*(1-M74)-P74*(1-N74))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C74*M74*VLOOKUP(K74,EmTruck20,8)-D74*N74*VLOOKUP(L74,EmTruck20,8)+(O74*M74-P74*N74)*VLOOKUP(0,EmTruck20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C74*VLOOKUP(K74,EmBus20,2)-D74*VLOOKUP(L74,EmBus20,2)+(O74-P74)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C74*VLOOKUP(K74,EmBus20,3)-D74*VLOOKUP(L74,EmBus20,3)+(O74-P74)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C74*VLOOKUP(K74,EmBus20,4)-D74*VLOOKUP(L74,EmBus20,4)+(O74-P74)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C74*VLOOKUP(K74,EmBus20,5)-D74*VLOOKUP(L74,EmBus20,5)+(O74-P74)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C74*VLOOKUP(K74,EmBus20,6)-D74*VLOOKUP(L74,EmBus20,6)+(O74-P74)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C74*VLOOKUP(K74,EmBus20,7)-D74*VLOOKUP(L74,EmBus20,7)+(O74-P74)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C74*VLOOKUP(K74,EmBus20,8)-D74*VLOOKUP(L74,EmBus20,8)+(O74-P74)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C74-D74)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C74-D74)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C74-D74)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C74-D74)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C74-D74)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C74-D74)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C74-D74)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C74-D74)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C74-D74)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C74-D74)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C74-D74)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C74-D74)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C74-D74)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C74-D74)*PARAMETERS!$CW$37),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,48,{"$f":"MAX(TREND(C24:C25,B24:B25,B75),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B75),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B75),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B75),0)","v":0},{"$f":"MAX(TREND(G24:G25,B24:B25,B75),0)","v":0},{"$f":"MAX(TREND(H24:H25,B24:B25,B75),0)","v":0},{"$f":"MAX(TREND(I24:I25,B24:B25,B75),0)","v":0},{"$f":"MAX(TREND(J24:J25,B24:B25,B75),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C75/E75,1)),MAX(5,ROUND(G75/I75,1))),55)","v":55},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D75/F75,1)),MAX(5,ROUND(H75/J75,1))),55)","v":55},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B75),0),1)","v":0},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B75),0),1)","v":0},{"$f":"MAX(TREND(O24:O25,B24:B25,B75),0)","v":0},{"$f":"MAX(TREND(P24:P25,B24:B25,B75),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C75*(1-M75)*0.00000110231131*(VLOOKUP(K75,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K75,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B75-YearCurrent)+VLOOKUP(K75,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K75,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K75,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K75,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C75*M75*0.00000110231131*(VLOOKUP(K75,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K75,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B75-YearCurrent)+VLOOKUP(K75,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K75,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K75,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K75,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D75*(1-N75)*0.00000110231131*(VLOOKUP(L75,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L75,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B75-YearCurrent)+VLOOKUP(L75,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L75,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L75,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L75,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D75*N75*0.00000110231131*(VLOOKUP(L75,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L75,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B75-YearCurrent)+VLOOKUP(L75,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L75,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L75,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L75,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O75*(1-M75)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B75-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O75*M75*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B75-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P75*(1-N75)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B75-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P75*N75*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B75-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C75*0.00000110231131*(VLOOKUP(K75,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K75,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B75-YearCurrent)+VLOOKUP(K75,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K75,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K75,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K75,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D75*0.00000110231131*(VLOOKUP(L75,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L75,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B75-YearCurrent)+VLOOKUP(L75,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L75,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L75,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L75,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C75*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B75-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D75*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B75-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C75*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B75-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D75*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B75-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},0,0,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C75*(1-M75)*VLOOKUP(K75,EmAuto20,2)-D75*(1-N75)*VLOOKUP(L75,EmAuto20,2)+(O75*(1-M75)-P75*(1-N75))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C75*M75*VLOOKUP(K75,EmTruck20,2)-D75*N75*VLOOKUP(L75,EmTruck20,2)+(O75*M75-P75*N75)*VLOOKUP(0,EmTruck20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C75*(1-M75)*VLOOKUP(K75,EmAuto20,3)-D75*(1-N75)*VLOOKUP(L75,EmAuto20,3)+(O75*(1-M75)-P75*(1-N75))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C75*M75*VLOOKUP(K75,EmTruck20,3)-D75*N75*VLOOKUP(L75,EmTruck20,3)+(O75*M75-P75*N75)*VLOOKUP(0,EmTruck20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C75*(1-M75)*VLOOKUP(K75,EmAuto20,4)-D75*(1-N75)*VLOOKUP(L75,EmAuto20,4)+(O75*(1-M75)-P75*(1-N75))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C75*M75*VLOOKUP(K75,EmTruck20,4)-D75*N75*VLOOKUP(L75,EmTruck20,4)+(O75*M75-P75*N75)*VLOOKUP(0,EmTruck20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C75*(1-M75)*VLOOKUP(K75,EmAuto20,5)-D75*(1-N75)*VLOOKUP(L75,EmAuto20,5)+(O75*(1-M75)-P75*(1-N75))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C75*M75*VLOOKUP(K75,EmTruck20,5)-D75*N75*VLOOKUP(L75,EmTruck20,5)+(O75*M75-P75*N75)*VLOOKUP(0,EmTruck20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C75*(1-M75)*VLOOKUP(K75,EmAuto20,6)-D75*(1-N75)*VLOOKUP(L75,EmAuto20,6)+(O75*(1-M75)-P75*(1-N75))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C75*M75*VLOOKUP(K75,EmTruck20,6)-D75*N75*VLOOKUP(L75,EmTruck20,6)+(O75*M75-P75*N75)*VLOOKUP(0,EmTruck20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C75*(1-M75)*VLOOKUP(K75,EmAuto20,7)-D75*(1-N75)*VLOOKUP(L75,EmAuto20,7)+(O75*(1-M75)-P75*(1-N75))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C75*M75*VLOOKUP(K75,EmTruck20,7)-D75*N75*VLOOKUP(L75,EmTruck20,7)+(O75*M75-P75*N75)*VLOOKUP(0,EmTruck20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C75*(1-M75)*VLOOKUP(K75,EmAuto20,8)-D75*(1-N75)*VLOOKUP(L75,EmAuto20,8)+(O75*(1-M75)-P75*(1-N75))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C75*M75*VLOOKUP(K75,EmTruck20,8)-D75*N75*VLOOKUP(L75,EmTruck20,8)+(O75*M75-P75*N75)*VLOOKUP(0,EmTruck20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C75*VLOOKUP(K75,EmBus20,2)-D75*VLOOKUP(L75,EmBus20,2)+(O75-P75)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C75*VLOOKUP(K75,EmBus20,3)-D75*VLOOKUP(L75,EmBus20,3)+(O75-P75)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C75*VLOOKUP(K75,EmBus20,4)-D75*VLOOKUP(L75,EmBus20,4)+(O75-P75)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C75*VLOOKUP(K75,EmBus20,5)-D75*VLOOKUP(L75,EmBus20,5)+(O75-P75)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C75*VLOOKUP(K75,EmBus20,6)-D75*VLOOKUP(L75,EmBus20,6)+(O75-P75)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C75*VLOOKUP(K75,EmBus20,7)-D75*VLOOKUP(L75,EmBus20,7)+(O75-P75)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C75*VLOOKUP(K75,EmBus20,8)-D75*VLOOKUP(L75,EmBus20,8)+(O75-P75)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C75-D75)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C75-D75)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C75-D75)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C75-D75)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C75-D75)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C75-D75)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C75-D75)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C75-D75)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C75-D75)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C75-D75)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C75-D75)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C75-D75)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C75-D75)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C75-D75)*PARAMETERS!$CW$37),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,"Total",{"$f":"SUM(BO24:BO73)","v":0},null,{"$f":"SUM(BQ24:BQ73)","v":0},null,{"$f":"SUM(BS24:BS73)","v":0},null,{"$f":"SUM(BU24:BU73)","v":0},0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,49,{"$f":"MAX(TREND(C24:C25,B24:B25,B76),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B76),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B76),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B76),0)","v":0},{"$f":"MAX(TREND(G24:G25,B24:B25,B76),0)","v":0},{"$f":"MAX(TREND(H24:H25,B24:B25,B76),0)","v":0},{"$f":"MAX(TREND(I24:I25,B24:B25,B76),0)","v":0},{"$f":"MAX(TREND(J24:J25,B24:B25,B76),0)","v":0},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(C76/E76,1)),MAX(5,ROUND(G76/I76,1))),55)","v":55},{"$f":"IFERROR(IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,MAX(5,ROUND(D76/F76,1)),MAX(5,ROUND(H76/J76,1))),55)","v":55},{"$f":"MIN(MAX(TREND(M24:M25,B24:B25,B76),0),1)","v":0},{"$f":"MIN(MAX(TREND(N24:N25,B24:B25,B76),0),1)","v":0},{"$f":"MAX(TREND(O24:O25,B24:B25,B76),0)","v":0},{"$f":"MAX(TREND(P24:P25,B24:B25,B76),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,C76*(1-M76)*0.00000110231131*(VLOOKUP(K76,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K76,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B76-YearCurrent)+VLOOKUP(K76,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K76,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K76,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K76,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C76*M76*0.00000110231131*(VLOOKUP(K76,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K76,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B76-YearCurrent)+VLOOKUP(K76,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K76,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K76,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K76,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,D76*(1-N76)*0.00000110231131*(VLOOKUP(L76,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L76,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B76-YearCurrent)+VLOOKUP(L76,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L76,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L76,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L76,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D76*N76*0.00000110231131*(VLOOKUP(L76,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L76,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B76-YearCurrent)+VLOOKUP(L76,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L76,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L76,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L76,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,O76*(1-M76)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B76-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+O76*M76*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B76-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,P76*(1-N76)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B76-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+P76*N76*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B76-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,C76*0.00000110231131*(VLOOKUP(K76,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(K76,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B76-YearCurrent)+VLOOKUP(K76,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(K76,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(K76,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(K76,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,D76*0.00000110231131*(VLOOKUP(L76,EmBus20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(L76,EmBus20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B76-YearCurrent)+VLOOKUP(L76,EmBus20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(L76,EmBus20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(L76,EmBus20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(L76,EmBus20,7)*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,C76*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B76-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,D76*0.00000110231131*(PARAMETERS!$CQ$29*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$29*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B76-YearCurrent)+PARAMETERS!$CS$29*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$29*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$29*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$29*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,C76*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B76-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,D76*0.00000110231131*(PARAMETERS!$CQ$37*VLOOKUP(ProjLoc,EmCost,2)+PARAMETERS!$CR$37*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B76-YearCurrent)+PARAMETERS!$CS$37*VLOOKUP(ProjLoc,EmCost,4)+PARAMETERS!$CT$37*VLOOKUP(ProjLoc,EmCost,5)+PARAMETERS!$CU$37*VLOOKUP(ProjLoc,EmCost,6)+PARAMETERS!$CV$37*VLOOKUP(ProjLoc,EmCost,7)),0)","v":0},0,0,null,{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C76*(1-M76)*VLOOKUP(K76,EmAuto20,2)-D76*(1-N76)*VLOOKUP(L76,EmAuto20,2)+(O76*(1-M76)-P76*(1-N76))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C76*M76*VLOOKUP(K76,EmTruck20,2)-D76*N76*VLOOKUP(L76,EmTruck20,2)+(O76*M76-P76*N76)*VLOOKUP(0,EmTruck20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C76*(1-M76)*VLOOKUP(K76,EmAuto20,3)-D76*(1-N76)*VLOOKUP(L76,EmAuto20,3)+(O76*(1-M76)-P76*(1-N76))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C76*M76*VLOOKUP(K76,EmTruck20,3)-D76*N76*VLOOKUP(L76,EmTruck20,3)+(O76*M76-P76*N76)*VLOOKUP(0,EmTruck20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C76*(1-M76)*VLOOKUP(K76,EmAuto20,4)-D76*(1-N76)*VLOOKUP(L76,EmAuto20,4)+(O76*(1-M76)-P76*(1-N76))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C76*M76*VLOOKUP(K76,EmTruck20,4)-D76*N76*VLOOKUP(L76,EmTruck20,4)+(O76*M76-P76*N76)*VLOOKUP(0,EmTruck20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C76*(1-M76)*VLOOKUP(K76,EmAuto20,5)-D76*(1-N76)*VLOOKUP(L76,EmAuto20,5)+(O76*(1-M76)-P76*(1-N76))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C76*M76*VLOOKUP(K76,EmTruck20,5)-D76*N76*VLOOKUP(L76,EmTruck20,5)+(O76*M76-P76*N76)*VLOOKUP(0,EmTruck20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C76*(1-M76)*VLOOKUP(K76,EmAuto20,6)-D76*(1-N76)*VLOOKUP(L76,EmAuto20,6)+(O76*(1-M76)-P76*(1-N76))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C76*M76*VLOOKUP(K76,EmTruck20,6)-D76*N76*VLOOKUP(L76,EmTruck20,6)+(O76*M76-P76*N76)*VLOOKUP(0,EmTruck20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C76*(1-M76)*VLOOKUP(K76,EmAuto20,7)-D76*(1-N76)*VLOOKUP(L76,EmAuto20,7)+(O76*(1-M76)-P76*(1-N76))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C76*M76*VLOOKUP(K76,EmTruck20,7)-D76*N76*VLOOKUP(L76,EmTruck20,7)+(O76*M76-P76*N76)*VLOOKUP(0,EmTruck20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=Hwy,0.00000110231131*(C76*(1-M76)*VLOOKUP(K76,EmAuto20,8)-D76*(1-N76)*VLOOKUP(L76,EmAuto20,8)+(O76*(1-M76)-P76*(1-N76))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C76*M76*VLOOKUP(K76,EmTruck20,8)-D76*N76*VLOOKUP(L76,EmTruck20,8)+(O76*M76-P76*N76)*VLOOKUP(0,EmTruck20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C76*VLOOKUP(K76,EmBus20,2)-D76*VLOOKUP(L76,EmBus20,2)+(O76-P76)*VLOOKUP(0,EmBus20,2)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C76*VLOOKUP(K76,EmBus20,3)-D76*VLOOKUP(L76,EmBus20,3)+(O76-P76)*VLOOKUP(0,EmBus20,3)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C76*VLOOKUP(K76,EmBus20,4)-D76*VLOOKUP(L76,EmBus20,4)+(O76-P76)*VLOOKUP(0,EmBus20,4)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C76*VLOOKUP(K76,EmBus20,5)-D76*VLOOKUP(L76,EmBus20,5)+(O76-P76)*VLOOKUP(0,EmBus20,5)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C76*VLOOKUP(K76,EmBus20,6)-D76*VLOOKUP(L76,EmBus20,6)+(O76-P76)*VLOOKUP(0,EmBus20,6)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C76*VLOOKUP(K76,EmBus20,7)-D76*VLOOKUP(L76,EmBus20,7)+(O76-P76)*VLOOKUP(0,EmBus20,7)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$9,0.00000110231131*(C76*VLOOKUP(K76,EmBus20,8)-D76*VLOOKUP(L76,EmBus20,8)+(O76-P76)*VLOOKUP(0,EmBus20,8)),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C76-D76)*PARAMETERS!$CQ$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C76-D76)*PARAMETERS!$CR$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C76-D76)*PARAMETERS!$CS$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C76-D76)*PARAMETERS!$CT$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C76-D76)*PARAMETERS!$CU$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C76-D76)*PARAMETERS!$CV$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$10,0.00000110231131*((C76-D76)*PARAMETERS!$CW$29),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C76-D76)*PARAMETERS!$CQ$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C76-D76)*PARAMETERS!$CR$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C76-D76)*PARAMETERS!$CS$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C76-D76)*PARAMETERS!$CT$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C76-D76)*PARAMETERS!$CU$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C76-D76)*PARAMETERS!$CV$37),0)","v":0},{"$f":"IF(INDEX(HwyTransitModelGroup,A18,1)=PARAMETERS!$J$11,0.00000110231131*((C76-D76)*PARAMETERS!$CW$37),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Emissions<>\"N\",\"\",\"* Emissions Benefits Not Counted\")","v":""}]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB27:AB76)","v":0},null,{"$f":"SUM(AD27:AD76)","v":0},{"$f":"SUM(AE27:AE76)","v":0},{"$f":"SUM(AF27:AF76)","v":0},0,0,0,0,0,{"$f":"SUM(AL27:AL76)","v":0},0,0,0,0,0,0,{"$f":"SUM(AS27:AS76)","v":0},0,0,0,0,0,0,{"$f":"SUM(AZ27:AZ76)","v":0},0,0,0,0,0,{"$error":"#N/A"},{"$f":"SUM(BG27:BG76)","v":{"$error":"#N/A"}},{"$f":"SUM(BH27:BH76)","v":{"$error":"#N/A"}},{"$f":"SUM(BI27:BI76)","v":{"$error":"#N/A"}},{"$f":"SUM(BJ27:BJ76)","v":{"$error":"#N/A"}},{"$f":"SUM(BK27:BK76)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUMMARY OF CO EMISSIONS SAVED (tons/yr)"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(INDEX(ModelGroup,BO84,1)),\"Not Used\",INDEX(ModelGroup,BO84,1))","v":"Not Used"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YearOpen","v":0},{"$f":"OFFSET($AD9,MATCH(BO$84,$A:$A),0)+OFFSET($AK9,MATCH(BO$84,$A:$A),0)+OFFSET($AR9,MATCH(BO$84,$A:$A),0)+OFFSET($AY9,MATCH(BO$84,$A:$A),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN88+1","v":1},{"$f":"OFFSET($AD10,MATCH(BO$84,$A:$A),0)+OFFSET($AK10,MATCH(BO$84,$A:$A),0)+OFFSET($AR10,MATCH(BO$84,$A:$A),0)+OFFSET($AY10,MATCH(BO$84,$A:$A),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN89+1","v":2},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(BO88:BO137)","v":0}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUMMARY OF CO2 EMISSIONS SAVED (tons/yr)"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(INDEX(ModelGroup,BO148,1)),\"Not Used\",INDEX(ModelGroup,BO148,1))","v":"Not Used"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YearOpen","v":0},{"$f":"OFFSET($AE9,MATCH(BO$148,$A:$A),0)+OFFSET($AL9,MATCH(BO$148,$A:$A),0)+OFFSET($AS9,MATCH(BO$148,$A:$A),0)+OFFSET($AZ9,MATCH(BO$148,$A:$A),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN152+1","v":1},{"$f":"OFFSET($AE10,MATCH(BO$148,$A:$A),0)+OFFSET($AL10,MATCH(BO$148,$A:$A),0)+OFFSET($AS10,MATCH(BO$148,$A:$A),0)+OFFSET($AZ10,MATCH(BO$148,$A:$A),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN153+1","v":2},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(BO152:BO201)","v":0}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUMMARY OF NOX EMISSIONS SAVED (tons/yr)"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(INDEX(ModelGroup,BO212,1)),\"Not Used\",INDEX(ModelGroup,BO212,1))","v":"Not Used"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YearOpen","v":0},{"$f":"OFFSET($AF9,MATCH(BO$212,$A:$A),0)+OFFSET($AM9,MATCH(BO$212,$A:$A),0)+OFFSET($AT9,MATCH(BO$212,$A:$A),0)+OFFSET($BA9,MATCH(BO$212,$A:$A),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN216+1","v":1},{"$f":"OFFSET($AF10,MATCH(BO$212,$A:$A),0)+OFFSET($AM10,MATCH(BO$212,$A:$A),0)+OFFSET($AT10,MATCH(BO$212,$A:$A),0)+OFFSET($BA10,MATCH(BO$212,$A:$A),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN217+1","v":2},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(BO216:BO265)","v":0}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUMMARY OF PM10 EMISSIONS SAVED (tons/yr)"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(INDEX(ModelGroup,BO276,1)),\"Not Used\",INDEX(ModelGroup,BO276,1))","v":"Not Used"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YearOpen","v":0},{"$f":"OFFSET($AG9,MATCH(BO$276,$A:$A),0)+OFFSET($AN9,MATCH(BO$276,$A:$A),0)+OFFSET($AU9,MATCH(BO$276,$A:$A),0)+OFFSET($BB9,MATCH(BO$276,$A:$A),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN280+1","v":1},{"$f":"OFFSET($AG10,MATCH(BO$276,$A:$A),0)+OFFSET($AN10,MATCH(BO$276,$A:$A),0)+OFFSET($AU10,MATCH(BO$276,$A:$A),0)+OFFSET($BB10,MATCH(BO$276,$A:$A),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN281+1","v":2},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(BO280:BO329)","v":0}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUMMARY OF SOX EMISSIONS SAVED (tons/yr)"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(INDEX(ModelGroup,BO340,1)),\"Not Used\",INDEX(ModelGroup,BO340,1))","v":"Not Used"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YearOpen","v":0},{"$f":"OFFSET($AH9,MATCH(BO$340,$A:$A),0)+OFFSET($AO9,MATCH(BO$340,$A:$A),0)+OFFSET($AV9,MATCH(BO$340,$A:$A),0)+OFFSET($BC9,MATCH(BO$340,$A:$A),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN344+1","v":1},{"$f":"OFFSET($AH10,MATCH(BO$340,$A:$A),0)+OFFSET($AO10,MATCH(BO$340,$A:$A),0)+OFFSET($AV10,MATCH(BO$340,$A:$A),0)+OFFSET($BC10,MATCH(BO$340,$A:$A),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN345+1","v":2},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(BO344:BO393)","v":0}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUMMARY OF VOC EMISSIONS SAVED (tons/yr)"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(INDEX(ModelGroup,BO404,1)),\"Not Used\",INDEX(ModelGroup,BO404,1))","v":"Not Used"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YearOpen","v":0},{"$f":"OFFSET($AI9,MATCH(BO$404,$A:$A),0)+OFFSET($AP9,MATCH(BO$404,$A:$A),0)+OFFSET($AW9,MATCH(BO$404,$A:$A),0)+OFFSET($BD9,MATCH(BO$404,$A:$A),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN408+1","v":1},{"$f":"OFFSET($AI10,MATCH(BO$404,$A:$A),0)+OFFSET($AP10,MATCH(BO$404,$A:$A),0)+OFFSET($AW10,MATCH(BO$404,$A:$A),0)+OFFSET($BD10,MATCH(BO$404,$A:$A),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN409+1","v":2},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(BO408:BO457)","v":0}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUMMARY OF PM2.5 EMISSIONS SAVED (tons/yr)"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(INDEX(ModelGroup,BO468,1)),\"Not Used\",INDEX(ModelGroup,BO468,1))","v":"Not Used"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YearOpen","v":0},{"$f":"OFFSET($AJ9,MATCH(BO$468,$A:$A),0)+OFFSET($AQ9,MATCH(BO$468,$A:$A),0)+OFFSET($AX9,MATCH(BO$468,$A:$A),0)+OFFSET($BE9,MATCH(BO$468,$A:$A),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN472+1","v":1},{"$f":"OFFSET($AJ10,MATCH(BO$468,$A:$A),0)+OFFSET($AQ10,MATCH(BO$468,$A:$A),0)+OFFSET($AX10,MATCH(BO$468,$A:$A),0)+OFFSET($BE10,MATCH(BO$468,$A:$A),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN473+1","v":2},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(BO472:BO521)","v":0}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUMMARY OF CO EMISSIONS SAVED (PV $/yr)"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(INDEX(ModelGroup,BO532,1)),\"Not Used\",INDEX(ModelGroup,BO532,1))","v":"Not Used"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YearOpen","v":0},{"$f":"OFFSET($BF9,MATCH(BO$532,$A:$A),0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN536+1","v":1},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN537+1","v":2},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,{"$f":"OFFSET($BF41,MATCH(BO$532,$A:$A),0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,{"$error":"#N/A"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(BO536:BO585)","v":{"$error":"#N/A"}}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUMMARY OF CO2 EMISSIONS SAVED (PV $/yr)"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(INDEX(ModelGroup,BO596,1)),\"Not Used\",INDEX(ModelGroup,BO596,1))","v":"Not Used"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YearOpen","v":0},{"$f":"OFFSET($BG9,MATCH(BO$596,$A:$A),0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN600+1","v":1},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN601+1","v":2},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,{"$f":"OFFSET($BG41,MATCH(BO$596,$A:$A),0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,{"$error":"#N/A"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(BO600:BO649)","v":{"$error":"#N/A"}}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUMMARY OF NOX EMISSIONS SAVED (PV $/yr)"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(INDEX(ModelGroup,BO660,1)),\"Not Used\",INDEX(ModelGroup,BO660,1))","v":"Not Used"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YearOpen","v":0},{"$f":"OFFSET($BH9,MATCH(BO$660,$A:$A),0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN664+1","v":1},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN665+1","v":2},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,{"$f":"OFFSET($BH41,MATCH(BO$660,$A:$A),0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,{"$error":"#N/A"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(BO664:BO713)","v":{"$error":"#N/A"}}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUMMARY OF PM10 EMISSIONS SAVED (PV $/yr)"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(INDEX(ModelGroup,BO724,1)),\"Not Used\",INDEX(ModelGroup,BO724,1))","v":"Not Used"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YearOpen","v":0},{"$f":"OFFSET($BI9,MATCH(BO$724,$A:$A),0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN728+1","v":1},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN729+1","v":2},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,{"$f":"OFFSET($BI41,MATCH(BO$724,$A:$A),0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,{"$error":"#N/A"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(BO728:BO777)","v":{"$error":"#N/A"}}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUMMARY OF SOX EMISSIONS SAVED (PV $/yr)"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(INDEX(ModelGroup,BO788,1)),\"Not Used\",INDEX(ModelGroup,BO788,1))","v":"Not Used"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YearOpen","v":0},{"$f":"OFFSET($BJ9,MATCH(BO$788,$A:$A),0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN792+1","v":1},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN793+1","v":2},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,{"$f":"OFFSET($BJ41,MATCH(BO$788,$A:$A),0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,{"$error":"#N/A"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(BO792:BO841)","v":{"$error":"#N/A"}}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUMMARY OF VOC EMISSIONS SAVED (PV $/yr)"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(INDEX(ModelGroup,BO852,1)),\"Not Used\",INDEX(ModelGroup,BO852,1))","v":"Not Used"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YearOpen","v":0},{"$f":"OFFSET($BK9,MATCH(BO$852,$A:$A),0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN856+1","v":1},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN857+1","v":2},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,{"$f":"OFFSET($BK41,MATCH(BO$852,$A:$A),0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,{"$error":"#N/A"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(BO856:BO905)","v":{"$error":"#N/A"}}]

{"sheet":"Final Calculations","index":11,"n_rows":100,"n_cols":57,"rows_kept":100,"cut":false,"hidden":false,"merged":[]}
[null,"Final Calculations"]
[]
[null,"This sheet performs the final calculations before presenting the summary results."]
[null,"Both net present value and internal rate of return on investment are calculated."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"A","NET PRESENT VALUE CALCULATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"B","INTERNAL RATE OF RETURN ON INVESTMENT AND PAYBACK PERIOD"]
[]
[]
[]
[]
[null,null,"PRESENT VALUE OF USER BENEFITS",null,null,null,null,"PRESENT VALUE OF USER BENEFITS",null,null,null,null,"PRESENT VALUE OF USER BENEFITS",null,null,null,null,"PRESENT VALUE OF USER BENEFITS",null,null,null,null,"Present","Present",null,null,null,null,"USER BENEFITS IN CONSTANT DOLLARS",null,null,null,null,"USER BENEFITS IN CONSTANT DOLLARS",null,null,null,null,"USER BENEFITS IN CONSTANT DOLLARS",null,null,null,null,"USER BENEFITS IN CONSTANT DOLLARS",null,null,null,null,null,"Total"]
[null,null,"(location 1)",null,null,null,null,"(location 2)",null,null,null,null,"(location 3)",null,null,null,null,"(location 4)",null,null,null,null,"Value","Value",null,null,null,null,"(location 1)",null,null,null,null,"(location 2)",null,null,null,null,"(location 3)",null,null,null,null,"(location 4)",null,null,null,null,"Total User","Project","ANNUAL","CUMULATIVE",null,"Years","ANNUAL"]
[null,null,"Travel",null,"Vehicle",null,"Vehicle","Travel",null,"Vehicle",null,"Vehicle","Travel",null,"Vehicle",null,"Vehicle","Travel",null,"Vehicle",null,"Vehicle","of Total","of Total","NET",null,null,null,"Travel",null,"Vehicle",null,"Vehicle","Travel",null,"Vehicle",null,"Vehicle","Travel",null,"Vehicle",null,"Vehicle","Travel",null,"Vehicle",null,"Vehicle","Benefits in","Costs in","RETURNS","RETURNS",null,"After","RETURNS"]
[null,"Year","Time","Reliability","Op. Cost","Accident","Emission","Time","Reliability","Op. Cost","Accident","Emission","Time","Reliability","Op. Cost","Accident","Emission","Time","Reliability","Op. Cost","Accident","Emission","User","Project","PRESENT",null,null,"Year","Time","Reliability","Op. Cost","Accident","Emission","Time","Reliability","Op. Cost","Accident","Emission","Time","Reliability","Op. Cost","Accident","Emission","Time","Reliability","Op. Cost","Accident","Emission","Constant","Constant","ON","AFTER",null,"Construction","ON"]
[null,null,"Savings","Savings","Savings","Reductions","Reductions","Savings","Savings","Savings","Reductions","Reductions","Savings","Savings","Savings","Reductions","Reductions","Savings","Savings","Savings","Reductions","Reductions","Benefits","Costs","VALUE",null,null,null,"Savings","Savings","Savings","Reductions","Reductions","Savings","Savings","Savings","Reductions","Reductions","Savings","Savings","Savings","Reductions","Reductions","Savings","Savings","Savings","Reductions","Reductions","Dollars","Dollars","INVESTMENT","PROJ OPENS",null,"Begins","INVESTMENT"]
[null,"Construction Period",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Construction Period",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YearStart","v":0},{"$f":"IFERROR(IF(ISNA(VLOOKUP(BB24,$AB$34:$AY$83,24,FALSE)),VLOOKUP(BB24,$AB$25:$AY$32,24,FALSE),VLOOKUP(BB24,$AB$34:$AY$83,24,FALSE)),0)","v":0}]
[null,{"$f":"YearStart","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C25:V25)","v":0},{"$f":"'1) Project Information'!AE15","v":0},{"$f":"W25-X25","v":0},null,null,{"$f":"YearStart","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC25:AV25)","v":0},{"$f":"'1) Project Information'!AD15","v":0},{"$f":"AW25-AX25","v":0},null,null,{"$f":"BB24+1","v":1},{"$f":"IFERROR(IF(ISNA(VLOOKUP(BB25,$AB$34:$AY$83,24,FALSE)),VLOOKUP(BB25,$AB$25:$AY$32,24,FALSE),VLOOKUP(BB25,$AB$34:$AY$83,24,FALSE)),0)","v":0}]
[null,{"$f":"B25+1","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE16","v":0},{"$f":"W26-X26","v":0},null,null,{"$f":"AB25+1","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD16","v":0},{"$f":"AW26-AX26","v":0},null,null,{"$f":"BB25+1","v":2},0]
[null,{"$f":"B26+1","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE17","v":0},0,null,null,{"$f":"AB26+1","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD17","v":0},0,null,null,3,0]
[null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE18","v":0},0,null,null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD18","v":0},0,null,null,4,0]
[null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE19","v":0},0,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD19","v":0},0,null,null,5,0]
[null,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE20","v":0},0,null,null,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD20","v":0},0,null,null,6,0]
[null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE21","v":0},0,null,null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD21","v":0},0,null,null,7,0]
[null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE22","v":0},0,null,null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD22","v":0},0,null,null,8,0]
[null,"Project Open",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Open",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,0]
[null,{"$f":"YearOpen","v":0},{"$f":"'Travel Time'!Y24+'Consumer Surplus'!AK24","v":0},{"$f":"Reliability!AG26","v":0},{"$f":"'Vehicle Operating Costs'!Z24","v":0},{"$f":"'Accident Costs'!X30","v":0},{"$f":"IFERROR(Emissions!BQ24,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C34:V34)","v":0},{"$f":"'1) Project Information'!AE24","v":0},{"$f":"W34-X34","v":0},null,null,{"$f":"YearOpen","v":0},{"$f":"'Travel Time'!AA24+'Consumer Surplus'!AM24","v":0},{"$f":"Reliability!AI26","v":0},{"$f":"'Vehicle Operating Costs'!AB24","v":0},{"$f":"'Accident Costs'!Z30","v":0},{"$f":"IFERROR(Emissions!BS24,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC34:AV34)","v":0},{"$f":"'1) Project Information'!AD24","v":0},{"$f":"AW34-AX34","v":0},{"$f":"AY34","v":0},null,10,0]
[null,{"$f":"B34+1","v":1},{"$f":"'Travel Time'!Y25+'Consumer Surplus'!AK25","v":0},{"$f":"Reliability!AG27","v":0},{"$f":"'Vehicle Operating Costs'!Z25","v":0},{"$f":"'Accident Costs'!X31","v":0},{"$f":"IFERROR(Emissions!BQ25,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE25","v":0},{"$f":"W35-X35","v":0},null,null,{"$f":"AB34+1","v":1},{"$f":"'Travel Time'!AA25+'Consumer Surplus'!AM25","v":0},{"$f":"Reliability!AI27","v":0},{"$f":"'Vehicle Operating Costs'!AB25","v":0},{"$f":"'Accident Costs'!Z31","v":0},{"$f":"IFERROR(Emissions!BS25,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD25","v":0},{"$f":"AW35-AX35","v":0},{"$f":"AZ34+AY35","v":0},null,11,0]
[null,{"$f":"B35+1","v":2},{"$f":"'Travel Time'!Y26+'Consumer Surplus'!AK26","v":0},{"$f":"Reliability!AG28","v":0},{"$f":"'Vehicle Operating Costs'!Z26","v":0},{"$f":"'Accident Costs'!X32","v":0},{"$f":"IFERROR(Emissions!BQ26,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE26","v":0},{"$f":"W36-X36","v":0},null,null,{"$f":"AB35+1","v":2},{"$f":"'Travel Time'!AA26+'Consumer Surplus'!AM26","v":0},{"$f":"Reliability!AI28","v":0},{"$f":"'Vehicle Operating Costs'!AB26","v":0},{"$f":"'Accident Costs'!Z32","v":0},{"$f":"IFERROR(Emissions!BS26,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD26","v":0},0,{"$f":"AZ35+AY36","v":0},null,12,0]
[null,3,{"$f":"'Travel Time'!Y27+'Consumer Surplus'!AK27","v":0},{"$f":"Reliability!AG29","v":0},{"$f":"'Vehicle Operating Costs'!Z27","v":0},{"$f":"'Accident Costs'!X33","v":0},{"$f":"IFERROR(Emissions!BQ27,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE27","v":0},0,null,null,3,{"$f":"'Travel Time'!AA27+'Consumer Surplus'!AM27","v":0},{"$f":"Reliability!AI29","v":0},{"$f":"'Vehicle Operating Costs'!AB27","v":0},{"$f":"'Accident Costs'!Z33","v":0},{"$f":"IFERROR(Emissions!BS27,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD27","v":0},0,0,null,13,0]
[null,4,{"$f":"'Travel Time'!Y28+'Consumer Surplus'!AK28","v":0},{"$f":"Reliability!AG30","v":0},{"$f":"'Vehicle Operating Costs'!Z28","v":0},{"$f":"'Accident Costs'!X34","v":0},{"$f":"IFERROR(Emissions!BQ28,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE28","v":0},0,null,null,4,{"$f":"'Travel Time'!AA28+'Consumer Surplus'!AM28","v":0},{"$f":"Reliability!AI30","v":0},{"$f":"'Vehicle Operating Costs'!AB28","v":0},{"$f":"'Accident Costs'!Z34","v":0},{"$f":"IFERROR(Emissions!BS28,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD28","v":0},0,0,null,14,0]
[null,5,{"$f":"'Travel Time'!Y29+'Consumer Surplus'!AK29","v":0},{"$f":"Reliability!AG31","v":0},{"$f":"'Vehicle Operating Costs'!Z29","v":0},{"$f":"'Accident Costs'!X35","v":0},{"$f":"IFERROR(Emissions!BQ29,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE29","v":0},0,null,null,5,{"$f":"'Travel Time'!AA29+'Consumer Surplus'!AM29","v":0},{"$f":"Reliability!AI31","v":0},{"$f":"'Vehicle Operating Costs'!AB29","v":0},{"$f":"'Accident Costs'!Z35","v":0},{"$f":"IFERROR(Emissions!BS29,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD29","v":0},0,0,null,15,0]
[null,6,{"$f":"'Travel Time'!Y30+'Consumer Surplus'!AK30","v":0},{"$f":"Reliability!AG32","v":0},{"$f":"'Vehicle Operating Costs'!Z30","v":0},{"$f":"'Accident Costs'!X36","v":0},{"$f":"IFERROR(Emissions!BQ30,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE30","v":0},0,null,null,6,{"$f":"'Travel Time'!AA30+'Consumer Surplus'!AM30","v":0},{"$f":"Reliability!AI32","v":0},{"$f":"'Vehicle Operating Costs'!AB30","v":0},{"$f":"'Accident Costs'!Z36","v":0},{"$f":"IFERROR(Emissions!BS30,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD30","v":0},0,0,null,16,0]
[null,7,{"$f":"'Travel Time'!Y31+'Consumer Surplus'!AK31","v":0},{"$f":"Reliability!AG33","v":0},{"$f":"'Vehicle Operating Costs'!Z31","v":0},{"$f":"'Accident Costs'!X37","v":0},{"$f":"IFERROR(Emissions!BQ31,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE31","v":0},0,null,null,7,{"$f":"'Travel Time'!AA31+'Consumer Surplus'!AM31","v":0},{"$f":"Reliability!AI33","v":0},{"$f":"'Vehicle Operating Costs'!AB31","v":0},{"$f":"'Accident Costs'!Z37","v":0},{"$f":"IFERROR(Emissions!BS31,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD31","v":0},0,0,null,17,0]
[null,8,{"$f":"'Travel Time'!Y32+'Consumer Surplus'!AK32","v":0},{"$f":"Reliability!AG34","v":0},{"$f":"'Vehicle Operating Costs'!Z32","v":0},{"$f":"'Accident Costs'!X38","v":0},{"$f":"IFERROR(Emissions!BQ32,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE32","v":0},0,null,null,8,{"$f":"'Travel Time'!AA32+'Consumer Surplus'!AM32","v":0},{"$f":"Reliability!AI34","v":0},{"$f":"'Vehicle Operating Costs'!AB32","v":0},{"$f":"'Accident Costs'!Z38","v":0},{"$f":"IFERROR(Emissions!BS32,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD32","v":0},0,0,null,18,0]
[null,9,{"$f":"'Travel Time'!Y33+'Consumer Surplus'!AK33","v":0},{"$f":"Reliability!AG35","v":0},{"$f":"'Vehicle Operating Costs'!Z33","v":0},{"$f":"'Accident Costs'!X39","v":0},{"$f":"IFERROR(Emissions!BQ33,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE33","v":0},0,null,null,9,{"$f":"'Travel Time'!AA33+'Consumer Surplus'!AM33","v":0},{"$f":"Reliability!AI35","v":0},{"$f":"'Vehicle Operating Costs'!AB33","v":0},{"$f":"'Accident Costs'!Z39","v":0},{"$f":"IFERROR(Emissions!BS33,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD33","v":0},0,0,null,19,0]
[null,10,{"$f":"'Travel Time'!Y34+'Consumer Surplus'!AK34","v":0},{"$f":"Reliability!AG36","v":0},{"$f":"'Vehicle Operating Costs'!Z34","v":0},{"$f":"'Accident Costs'!X40","v":0},{"$f":"IFERROR(Emissions!BQ34,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE34","v":0},0,null,null,10,{"$f":"'Travel Time'!AA34+'Consumer Surplus'!AM34","v":0},{"$f":"Reliability!AI36","v":0},{"$f":"'Vehicle Operating Costs'!AB34","v":0},{"$f":"'Accident Costs'!Z40","v":0},{"$f":"IFERROR(Emissions!BS34,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD34","v":0},0,0,null,20,0]
[null,11,{"$f":"'Travel Time'!Y35+'Consumer Surplus'!AK35","v":0},{"$f":"Reliability!AG37","v":0},{"$f":"'Vehicle Operating Costs'!Z35","v":0},{"$f":"'Accident Costs'!X41","v":0},{"$f":"IFERROR(Emissions!BQ35,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE35","v":0},0,null,null,11,{"$f":"'Travel Time'!AA35+'Consumer Surplus'!AM35","v":0},{"$f":"Reliability!AI37","v":0},{"$f":"'Vehicle Operating Costs'!AB35","v":0},{"$f":"'Accident Costs'!Z41","v":0},{"$f":"IFERROR(Emissions!BS35,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD35","v":0},0,0,null,21,0]
[null,12,{"$f":"'Travel Time'!Y36+'Consumer Surplus'!AK36","v":0},{"$f":"Reliability!AG38","v":0},{"$f":"'Vehicle Operating Costs'!Z36","v":0},{"$f":"'Accident Costs'!X42","v":0},{"$f":"IFERROR(Emissions!BQ36,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE36","v":0},0,null,null,12,{"$f":"'Travel Time'!AA36+'Consumer Surplus'!AM36","v":0},{"$f":"Reliability!AI38","v":0},{"$f":"'Vehicle Operating Costs'!AB36","v":0},{"$f":"'Accident Costs'!Z42","v":0},{"$f":"IFERROR(Emissions!BS36,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD36","v":0},0,0,null,22,0]
[null,13,{"$f":"'Travel Time'!Y37+'Consumer Surplus'!AK37","v":0},{"$f":"Reliability!AG39","v":0},{"$f":"'Vehicle Operating Costs'!Z37","v":0},{"$f":"'Accident Costs'!X43","v":0},{"$f":"IFERROR(Emissions!BQ37,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE37","v":0},0,null,null,13,{"$f":"'Travel Time'!AA37+'Consumer Surplus'!AM37","v":0},{"$f":"Reliability!AI39","v":0},{"$f":"'Vehicle Operating Costs'!AB37","v":0},{"$f":"'Accident Costs'!Z43","v":0},{"$f":"IFERROR(Emissions!BS37,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD37","v":0},0,0,null,23,0]
[null,14,{"$f":"'Travel Time'!Y38+'Consumer Surplus'!AK38","v":0},{"$f":"Reliability!AG40","v":0},{"$f":"'Vehicle Operating Costs'!Z38","v":0},{"$f":"'Accident Costs'!X44","v":0},{"$f":"IFERROR(Emissions!BQ38,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE38","v":0},0,null,null,14,{"$f":"'Travel Time'!AA38+'Consumer Surplus'!AM38","v":0},{"$f":"Reliability!AI40","v":0},{"$f":"'Vehicle Operating Costs'!AB38","v":0},{"$f":"'Accident Costs'!Z44","v":0},{"$f":"IFERROR(Emissions!BS38,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD38","v":0},0,0,null,24,0]
[null,15,{"$f":"'Travel Time'!Y39+'Consumer Surplus'!AK39","v":0},{"$f":"Reliability!AG41","v":0},{"$f":"'Vehicle Operating Costs'!Z39","v":0},{"$f":"'Accident Costs'!X45","v":0},{"$f":"IFERROR(Emissions!BQ39,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE39","v":0},0,null,null,15,{"$f":"'Travel Time'!AA39+'Consumer Surplus'!AM39","v":0},{"$f":"Reliability!AI41","v":0},{"$f":"'Vehicle Operating Costs'!AB39","v":0},{"$f":"'Accident Costs'!Z45","v":0},{"$f":"IFERROR(Emissions!BS39,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD39","v":0},0,0,null,25,0]
[null,16,{"$f":"'Travel Time'!Y40+'Consumer Surplus'!AK40","v":0},{"$f":"Reliability!AG42","v":0},{"$f":"'Vehicle Operating Costs'!Z40","v":0},{"$f":"'Accident Costs'!X46","v":0},{"$f":"IFERROR(Emissions!BQ40,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE40","v":0},0,null,null,16,{"$f":"'Travel Time'!AA40+'Consumer Surplus'!AM40","v":0},{"$f":"Reliability!AI42","v":0},{"$f":"'Vehicle Operating Costs'!AB40","v":0},{"$f":"'Accident Costs'!Z46","v":0},{"$f":"IFERROR(Emissions!BS40,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD40","v":0},0,0,null,26,0]
[null,17,{"$f":"'Travel Time'!Y41+'Consumer Surplus'!AK41","v":0},{"$f":"Reliability!AG43","v":0},{"$f":"'Vehicle Operating Costs'!Z41","v":0},{"$f":"'Accident Costs'!X47","v":0},{"$f":"IFERROR(Emissions!BQ41,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE41","v":0},0,null,null,17,{"$f":"'Travel Time'!AA41+'Consumer Surplus'!AM41","v":0},{"$f":"Reliability!AI43","v":0},{"$f":"'Vehicle Operating Costs'!AB41","v":0},{"$f":"'Accident Costs'!Z47","v":0},{"$f":"IFERROR(Emissions!BS41,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD41","v":0},0,0,null,27,0]
[null,18,{"$f":"'Travel Time'!Y42+'Consumer Surplus'!AK42","v":0},{"$f":"Reliability!AG44","v":0},{"$f":"'Vehicle Operating Costs'!Z42","v":0},{"$f":"'Accident Costs'!X48","v":0},{"$f":"IFERROR(Emissions!BQ42,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE42","v":0},0,null,null,18,{"$f":"'Travel Time'!AA42+'Consumer Surplus'!AM42","v":0},{"$f":"Reliability!AI44","v":0},{"$f":"'Vehicle Operating Costs'!AB42","v":0},{"$f":"'Accident Costs'!Z48","v":0},{"$f":"IFERROR(Emissions!BS42,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD42","v":0},0,0,null,28,0]
[null,19,{"$f":"'Travel Time'!Y43+'Consumer Surplus'!AK43","v":0},{"$f":"Reliability!AG45","v":0},{"$f":"'Vehicle Operating Costs'!Z43","v":0},{"$f":"'Accident Costs'!X49","v":0},{"$f":"IFERROR(Emissions!BQ43,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE43","v":0},0,null,null,19,{"$f":"'Travel Time'!AA43+'Consumer Surplus'!AM43","v":0},{"$f":"Reliability!AI45","v":0},{"$f":"'Vehicle Operating Costs'!AB43","v":0},{"$f":"'Accident Costs'!Z49","v":0},{"$f":"IFERROR(Emissions!BS43,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD43","v":0},0,0,null,29,0]
[null,20,{"$f":"'Travel Time'!Y44+'Consumer Surplus'!AK44","v":0},{"$f":"Reliability!AG46","v":0},{"$f":"'Vehicle Operating Costs'!Z44","v":0},{"$f":"'Accident Costs'!X50","v":0},{"$f":"IFERROR(Emissions!BQ44,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE44","v":0},{"$f":"W54-X54","v":0},null,null,20,{"$f":"'Travel Time'!AA44+'Consumer Surplus'!AM44","v":0},{"$f":"Reliability!AI46","v":0},{"$f":"'Vehicle Operating Costs'!AB44","v":0},{"$f":"'Accident Costs'!Z50","v":0},{"$f":"IFERROR(Emissions!BS44,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD44","v":0},0,0,null,30,0]
[null,21,{"$f":"'Travel Time'!Y45+'Consumer Surplus'!AK45","v":0},{"$f":"Reliability!AG47","v":0},{"$f":"'Vehicle Operating Costs'!Z45","v":0},{"$f":"'Accident Costs'!X51","v":0},{"$f":"IFERROR(Emissions!BQ45,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE45","v":0},0,null,null,21,{"$f":"'Travel Time'!AA45+'Consumer Surplus'!AM45","v":0},{"$f":"Reliability!AI47","v":0},{"$f":"'Vehicle Operating Costs'!AB45","v":0},{"$f":"'Accident Costs'!Z51","v":0},{"$f":"IFERROR(Emissions!BS45,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD45","v":0},0,0,null,31,0]
[null,22,{"$f":"'Travel Time'!Y46+'Consumer Surplus'!AK46","v":0},{"$f":"Reliability!AG48","v":0},{"$f":"'Vehicle Operating Costs'!Z46","v":0},{"$f":"'Accident Costs'!X52","v":0},{"$f":"IFERROR(Emissions!BQ46,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE46","v":0},0,null,null,22,{"$f":"'Travel Time'!AA46+'Consumer Surplus'!AM46","v":0},{"$f":"Reliability!AI48","v":0},{"$f":"'Vehicle Operating Costs'!AB46","v":0},{"$f":"'Accident Costs'!Z52","v":0},{"$f":"IFERROR(Emissions!BS46,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD46","v":0},0,0,null,32,0]
[null,23,{"$f":"'Travel Time'!Y47+'Consumer Surplus'!AK47","v":0},{"$f":"Reliability!AG49","v":0},{"$f":"'Vehicle Operating Costs'!Z47","v":0},{"$f":"'Accident Costs'!X53","v":0},{"$f":"IFERROR(Emissions!BQ47,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE47","v":0},0,null,null,23,{"$f":"'Travel Time'!AA47+'Consumer Surplus'!AM47","v":0},{"$f":"Reliability!AI49","v":0},{"$f":"'Vehicle Operating Costs'!AB47","v":0},{"$f":"'Accident Costs'!Z53","v":0},{"$f":"IFERROR(Emissions!BS47,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD47","v":0},0,0,null,33,0]
[null,24,{"$f":"'Travel Time'!Y48+'Consumer Surplus'!AK48","v":0},{"$f":"Reliability!AG50","v":0},{"$f":"'Vehicle Operating Costs'!Z48","v":0},{"$f":"'Accident Costs'!X54","v":0},{"$f":"IFERROR(Emissions!BQ48,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE48","v":0},0,null,null,24,{"$f":"'Travel Time'!AA48+'Consumer Surplus'!AM48","v":0},{"$f":"Reliability!AI50","v":0},{"$f":"'Vehicle Operating Costs'!AB48","v":0},{"$f":"'Accident Costs'!Z54","v":0},{"$f":"IFERROR(Emissions!BS48,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD48","v":0},0,0,null,34,0]
[null,25,{"$f":"'Travel Time'!Y49+'Consumer Surplus'!AK49","v":0},{"$f":"Reliability!AG51","v":0},{"$f":"'Vehicle Operating Costs'!Z49","v":0},{"$f":"'Accident Costs'!X55","v":0},{"$f":"IFERROR(Emissions!BQ49,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE49","v":0},0,null,null,25,{"$f":"'Travel Time'!AA49+'Consumer Surplus'!AM49","v":0},{"$f":"Reliability!AI51","v":0},{"$f":"'Vehicle Operating Costs'!AB49","v":0},{"$f":"'Accident Costs'!Z55","v":0},{"$f":"IFERROR(Emissions!BS49,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD49","v":0},0,0,null,35,0]
[null,26,{"$f":"'Travel Time'!Y50+'Consumer Surplus'!AK50","v":0},{"$f":"Reliability!AG52","v":0},{"$f":"'Vehicle Operating Costs'!Z50","v":0},{"$f":"'Accident Costs'!X56","v":0},{"$f":"IFERROR(Emissions!BQ50,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE50","v":0},0,null,null,26,{"$f":"'Travel Time'!AA50+'Consumer Surplus'!AM50","v":0},{"$f":"Reliability!AI52","v":0},{"$f":"'Vehicle Operating Costs'!AB50","v":0},{"$f":"'Accident Costs'!Z56","v":0},{"$f":"IFERROR(Emissions!BS50,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD50","v":0},0,0,null,36,0]
[null,27,{"$f":"'Travel Time'!Y51+'Consumer Surplus'!AK51","v":0},{"$f":"Reliability!AG53","v":0},{"$f":"'Vehicle Operating Costs'!Z51","v":0},{"$f":"'Accident Costs'!X57","v":0},{"$f":"IFERROR(Emissions!BQ51,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE51","v":0},0,null,null,27,{"$f":"'Travel Time'!AA51+'Consumer Surplus'!AM51","v":0},{"$f":"Reliability!AI53","v":0},{"$f":"'Vehicle Operating Costs'!AB51","v":0},{"$f":"'Accident Costs'!Z57","v":0},{"$f":"IFERROR(Emissions!BS51,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD51","v":0},0,0,null,37,0]
[null,28,{"$f":"'Travel Time'!Y52+'Consumer Surplus'!AK52","v":0},{"$f":"Reliability!AG54","v":0},{"$f":"'Vehicle Operating Costs'!Z52","v":0},{"$f":"'Accident Costs'!X58","v":0},{"$f":"IFERROR(Emissions!BQ52,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE52","v":0},0,null,null,28,{"$f":"'Travel Time'!AA52+'Consumer Surplus'!AM52","v":0},{"$f":"Reliability!AI54","v":0},{"$f":"'Vehicle Operating Costs'!AB52","v":0},{"$f":"'Accident Costs'!Z58","v":0},{"$f":"IFERROR(Emissions!BS52,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD52","v":0},0,0,null,38,0]
[null,29,{"$f":"'Travel Time'!Y53+'Consumer Surplus'!AK53","v":0},{"$f":"Reliability!AG55","v":0},{"$f":"'Vehicle Operating Costs'!Z53","v":0},{"$f":"'Accident Costs'!X59","v":0},{"$f":"IFERROR(Emissions!BQ53,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE53","v":0},0,null,null,29,{"$f":"'Travel Time'!AA53+'Consumer Surplus'!AM53","v":0},{"$f":"Reliability!AI55","v":0},{"$f":"'Vehicle Operating Costs'!AB53","v":0},{"$f":"'Accident Costs'!Z59","v":0},{"$f":"IFERROR(Emissions!BS53,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD53","v":0},0,0,null,39,0]
[null,30,{"$f":"'Travel Time'!Y54+'Consumer Surplus'!AK54","v":0},{"$f":"Reliability!AG56","v":0},{"$f":"'Vehicle Operating Costs'!Z54","v":0},{"$f":"'Accident Costs'!X60","v":0},{"$f":"IFERROR(Emissions!BQ54,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE54","v":0},0,null,null,30,{"$f":"'Travel Time'!AA54+'Consumer Surplus'!AM54","v":0},{"$f":"Reliability!AI56","v":0},{"$f":"'Vehicle Operating Costs'!AB54","v":0},{"$f":"'Accident Costs'!Z60","v":0},{"$f":"IFERROR(Emissions!BS54,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD54","v":0},0,0,null,40,0]
[null,31,{"$f":"'Travel Time'!Y55+'Consumer Surplus'!AK55","v":0},{"$f":"Reliability!AG57","v":0},{"$f":"'Vehicle Operating Costs'!Z55","v":0},{"$f":"'Accident Costs'!X61","v":0},{"$f":"IFERROR(Emissions!BQ55,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE55","v":0},0,null,null,31,{"$f":"'Travel Time'!AA55+'Consumer Surplus'!AM55","v":0},{"$f":"Reliability!AI57","v":0},{"$f":"'Vehicle Operating Costs'!AB55","v":0},{"$f":"'Accident Costs'!Z61","v":0},{"$f":"IFERROR(Emissions!BS55,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD55","v":0},0,0,null,41,0]
[null,32,{"$f":"'Travel Time'!Y56+'Consumer Surplus'!AK56","v":0},{"$f":"Reliability!AG58","v":0},{"$f":"'Vehicle Operating Costs'!Z56","v":0},{"$f":"'Accident Costs'!X62","v":0},{"$f":"IFERROR(Emissions!BQ56,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C66:V66)","v":0},{"$f":"'1) Project Information'!AE56","v":0},0,null,null,32,{"$f":"'Travel Time'!AA56+'Consumer Surplus'!AM56","v":0},{"$f":"Reliability!AI58","v":0},{"$f":"'Vehicle Operating Costs'!AB56","v":0},{"$f":"'Accident Costs'!Z62","v":0},{"$f":"IFERROR(Emissions!BS56,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC66:AV66)","v":0},{"$f":"'1) Project Information'!AD56","v":0},0,0,null,42,0]
[null,33,{"$f":"'Travel Time'!Y57+'Consumer Surplus'!AK57","v":0},{"$f":"Reliability!AG59","v":0},{"$f":"'Vehicle Operating Costs'!Z57","v":0},{"$f":"'Accident Costs'!X63","v":0},{"$f":"IFERROR(Emissions!BQ57,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE57","v":0},0,null,null,33,{"$f":"'Travel Time'!AA57+'Consumer Surplus'!AM57","v":0},{"$f":"Reliability!AI59","v":0},{"$f":"'Vehicle Operating Costs'!AB57","v":0},{"$f":"'Accident Costs'!Z63","v":0},{"$f":"IFERROR(Emissions!BS57,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD57","v":0},0,0,null,43,0]
[null,34,{"$f":"'Travel Time'!Y58+'Consumer Surplus'!AK58","v":0},{"$f":"Reliability!AG60","v":0},{"$f":"'Vehicle Operating Costs'!Z58","v":0},{"$f":"'Accident Costs'!X64","v":0},{"$f":"IFERROR(Emissions!BQ58,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE58","v":0},0,null,null,34,{"$f":"'Travel Time'!AA58+'Consumer Surplus'!AM58","v":0},{"$f":"Reliability!AI60","v":0},{"$f":"'Vehicle Operating Costs'!AB58","v":0},{"$f":"'Accident Costs'!Z64","v":0},{"$f":"IFERROR(Emissions!BS58,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD58","v":0},0,0,null,44,0]
[null,35,{"$f":"'Travel Time'!Y59+'Consumer Surplus'!AK59","v":0},{"$f":"Reliability!AG61","v":0},{"$f":"'Vehicle Operating Costs'!Z59","v":0},{"$f":"'Accident Costs'!X65","v":0},{"$f":"IFERROR(Emissions!BQ59,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE59","v":0},0,null,null,35,{"$f":"'Travel Time'!AA59+'Consumer Surplus'!AM59","v":0},{"$f":"Reliability!AI61","v":0},{"$f":"'Vehicle Operating Costs'!AB59","v":0},{"$f":"'Accident Costs'!Z65","v":0},{"$f":"IFERROR(Emissions!BS59,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD59","v":0},0,0,null,45,0]
[null,36,{"$f":"'Travel Time'!Y60+'Consumer Surplus'!AK60","v":0},{"$f":"Reliability!AG62","v":0},{"$f":"'Vehicle Operating Costs'!Z60","v":0},{"$f":"'Accident Costs'!X66","v":0},{"$f":"IFERROR(Emissions!BQ60,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE60","v":0},0,null,null,36,{"$f":"'Travel Time'!AA60+'Consumer Surplus'!AM60","v":0},{"$f":"Reliability!AI62","v":0},{"$f":"'Vehicle Operating Costs'!AB60","v":0},{"$f":"'Accident Costs'!Z66","v":0},{"$f":"IFERROR(Emissions!BS60,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD60","v":0},0,0,null,46,0]
[null,37,{"$f":"'Travel Time'!Y61+'Consumer Surplus'!AK61","v":0},{"$f":"Reliability!AG63","v":0},{"$f":"'Vehicle Operating Costs'!Z61","v":0},{"$f":"'Accident Costs'!X67","v":0},{"$f":"IFERROR(Emissions!BQ61,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE61","v":0},0,null,null,37,{"$f":"'Travel Time'!AA61+'Consumer Surplus'!AM61","v":0},{"$f":"Reliability!AI63","v":0},{"$f":"'Vehicle Operating Costs'!AB61","v":0},{"$f":"'Accident Costs'!Z67","v":0},{"$f":"IFERROR(Emissions!BS61,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD61","v":0},0,0,null,47,0]
[null,38,{"$f":"'Travel Time'!Y62+'Consumer Surplus'!AK62","v":0},{"$f":"Reliability!AG64","v":0},{"$f":"'Vehicle Operating Costs'!Z62","v":0},{"$f":"'Accident Costs'!X68","v":0},{"$f":"IFERROR(Emissions!BQ62,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE62","v":0},0,null,null,38,{"$f":"'Travel Time'!AA62+'Consumer Surplus'!AM62","v":0},{"$f":"Reliability!AI64","v":0},{"$f":"'Vehicle Operating Costs'!AB62","v":0},{"$f":"'Accident Costs'!Z68","v":0},{"$f":"IFERROR(Emissions!BS62,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD62","v":0},0,0,null,48,0]
[null,39,{"$f":"'Travel Time'!Y63+'Consumer Surplus'!AK63","v":0},{"$f":"Reliability!AG65","v":0},{"$f":"'Vehicle Operating Costs'!Z63","v":0},{"$f":"'Accident Costs'!X69","v":0},{"$f":"IFERROR(Emissions!BQ63,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE63","v":0},0,null,null,39,{"$f":"'Travel Time'!AA63+'Consumer Surplus'!AM63","v":0},{"$f":"Reliability!AI65","v":0},{"$f":"'Vehicle Operating Costs'!AB63","v":0},{"$f":"'Accident Costs'!Z69","v":0},{"$f":"IFERROR(Emissions!BS63,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD63","v":0},0,0,null,49,0]
[null,40,{"$f":"'Travel Time'!Y64+'Consumer Surplus'!AK64","v":0},{"$f":"Reliability!AG66","v":0},{"$f":"'Vehicle Operating Costs'!Z64","v":0},{"$f":"'Accident Costs'!X70","v":0},{"$f":"IFERROR(Emissions!BQ64,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE64","v":0},0,null,null,40,{"$f":"'Travel Time'!AA64+'Consumer Surplus'!AM64","v":0},{"$f":"Reliability!AI66","v":0},{"$f":"'Vehicle Operating Costs'!AB64","v":0},{"$f":"'Accident Costs'!Z70","v":0},{"$f":"IFERROR(Emissions!BS64,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD64","v":0},0,0,null,50,0]
[null,41,{"$f":"'Travel Time'!Y65+'Consumer Surplus'!AK65","v":0},{"$f":"Reliability!AG67","v":0},{"$f":"'Vehicle Operating Costs'!Z65","v":0},{"$f":"'Accident Costs'!X71","v":0},{"$f":"IFERROR(Emissions!BQ65,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE65","v":0},0,null,null,41,{"$f":"'Travel Time'!AA65+'Consumer Surplus'!AM65","v":0},{"$f":"Reliability!AI67","v":0},{"$f":"'Vehicle Operating Costs'!AB65","v":0},{"$f":"'Accident Costs'!Z71","v":0},{"$f":"IFERROR(Emissions!BS65,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD65","v":0},0,0,null,51,0]
[null,42,{"$f":"'Travel Time'!Y66+'Consumer Surplus'!AK66","v":0},{"$f":"Reliability!AG68","v":0},{"$f":"'Vehicle Operating Costs'!Z66","v":0},{"$f":"'Accident Costs'!X72","v":0},{"$f":"IFERROR(Emissions!BQ66,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE66","v":0},0,null,null,42,{"$f":"'Travel Time'!AA66+'Consumer Surplus'!AM66","v":0},{"$f":"Reliability!AI68","v":0},{"$f":"'Vehicle Operating Costs'!AB66","v":0},{"$f":"'Accident Costs'!Z72","v":0},{"$f":"IFERROR(Emissions!BS66,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD66","v":0},0,0,null,52,0]
[null,43,{"$f":"'Travel Time'!Y67+'Consumer Surplus'!AK67","v":0},{"$f":"Reliability!AG69","v":0},{"$f":"'Vehicle Operating Costs'!Z67","v":0},{"$f":"'Accident Costs'!X73","v":0},{"$f":"IFERROR(Emissions!BQ67,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE67","v":0},0,null,null,43,{"$f":"'Travel Time'!AA67+'Consumer Surplus'!AM67","v":0},{"$f":"Reliability!AI69","v":0},{"$f":"'Vehicle Operating Costs'!AB67","v":0},{"$f":"'Accident Costs'!Z73","v":0},{"$f":"IFERROR(Emissions!BS67,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD67","v":0},0,0,null,53,0]
[null,44,{"$f":"'Travel Time'!Y68+'Consumer Surplus'!AK68","v":0},{"$f":"Reliability!AG70","v":0},{"$f":"'Vehicle Operating Costs'!Z68","v":0},{"$f":"'Accident Costs'!X74","v":0},{"$f":"IFERROR(Emissions!BQ68,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE68","v":0},0,null,null,44,{"$f":"'Travel Time'!AA68+'Consumer Surplus'!AM68","v":0},{"$f":"Reliability!AI70","v":0},{"$f":"'Vehicle Operating Costs'!AB68","v":0},{"$f":"'Accident Costs'!Z74","v":0},{"$f":"IFERROR(Emissions!BS68,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD68","v":0},0,0,null,54,0]
[null,45,{"$f":"'Travel Time'!Y69+'Consumer Surplus'!AK69","v":0},{"$f":"Reliability!AG71","v":0},{"$f":"'Vehicle Operating Costs'!Z69","v":0},{"$f":"'Accident Costs'!X75","v":0},{"$f":"IFERROR(Emissions!BQ69,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE69","v":0},0,null,null,45,{"$f":"'Travel Time'!AA69+'Consumer Surplus'!AM69","v":0},{"$f":"Reliability!AI71","v":0},{"$f":"'Vehicle Operating Costs'!AB69","v":0},{"$f":"'Accident Costs'!Z75","v":0},{"$f":"IFERROR(Emissions!BS69,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD69","v":0},0,0,null,55,0]
[null,46,{"$f":"'Travel Time'!Y70+'Consumer Surplus'!AK70","v":0},{"$f":"Reliability!AG72","v":0},{"$f":"'Vehicle Operating Costs'!Z70","v":0},{"$f":"'Accident Costs'!X76","v":0},{"$f":"IFERROR(Emissions!BQ70,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE70","v":0},0,null,null,46,{"$f":"'Travel Time'!AA70+'Consumer Surplus'!AM70","v":0},{"$f":"Reliability!AI72","v":0},{"$f":"'Vehicle Operating Costs'!AB70","v":0},{"$f":"'Accident Costs'!Z76","v":0},{"$f":"IFERROR(Emissions!BS70,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD70","v":0},0,0,null,56,0]
[null,47,{"$f":"'Travel Time'!Y71+'Consumer Surplus'!AK71","v":0},{"$f":"Reliability!AG73","v":0},{"$f":"'Vehicle Operating Costs'!Z71","v":0},{"$f":"'Accident Costs'!X77","v":0},{"$f":"IFERROR(Emissions!BQ71,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE71","v":0},0,null,null,47,{"$f":"'Travel Time'!AA71+'Consumer Surplus'!AM71","v":0},{"$f":"Reliability!AI73","v":0},{"$f":"'Vehicle Operating Costs'!AB71","v":0},{"$f":"'Accident Costs'!Z77","v":0},{"$f":"IFERROR(Emissions!BS71,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD71","v":0},0,0,null,57,0]
[null,48,{"$f":"'Travel Time'!Y72+'Consumer Surplus'!AK72","v":0},{"$f":"Reliability!AG74","v":0},{"$f":"'Vehicle Operating Costs'!Z72","v":0},{"$f":"'Accident Costs'!X78","v":0},{"$f":"IFERROR(Emissions!BQ72,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE72","v":0},0,null,null,48,{"$f":"'Travel Time'!AA72+'Consumer Surplus'!AM72","v":0},{"$f":"Reliability!AI74","v":0},{"$f":"'Vehicle Operating Costs'!AB72","v":0},{"$f":"'Accident Costs'!Z78","v":0},{"$f":"IFERROR(Emissions!BS72,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD72","v":0},0,0]
[null,49,{"$f":"'Travel Time'!Y73+'Consumer Surplus'!AK73","v":0},{"$f":"Reliability!AG75","v":0},{"$f":"'Vehicle Operating Costs'!Z73","v":0},{"$f":"'Accident Costs'!X79","v":0},{"$f":"IFERROR(Emissions!BQ73,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE73","v":0},0,null,null,49,{"$f":"'Travel Time'!AA73+'Consumer Surplus'!AM73","v":0},{"$f":"Reliability!AI75","v":0},{"$f":"'Vehicle Operating Costs'!AB73","v":0},{"$f":"'Accident Costs'!Z79","v":0},{"$f":"IFERROR(Emissions!BS73,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD73","v":0},0,0,null,"Internal Rate",null,null,"The INTERNAL RATE OF RETURN  (IRR)  is the discount rate at which benefits and costs break even (are equal).  For a project"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"of Return",{"$f":"IF(SUM(BC24:BC81)=0,\"N/A\",IRR(BC24:BC81))","v":"N/A"},null,"with an IRR greater than the Discount Rate, benefits are greater than costs, and the project has a positive economic value.  The"]
[null,"Total",{"$f":"SUM(C34:C83)","v":0},0,0,0,0,{"$f":"SUM(H34:H83)","v":0},{"$f":"SUM(I34:I83)","v":0},{"$f":"SUM(J34:J83)","v":0},{"$f":"SUM(K34:K83)","v":0},{"$f":"SUM(L34:L83)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(W25:W83)","v":0},{"$f":"SUM(X25:X83)","v":0},{"$f":"SUM(Y25:Y83)","v":0},null,null,"Total",{"$f":"SUM(AC34:AC83)","v":0},0,0,0,0,{"$f":"SUM(AH34:AH83)","v":0},{"$f":"SUM(AI34:AI83)","v":0},{"$f":"SUM(AJ34:AJ83)","v":0},{"$f":"SUM(AK34:AK83)","v":0},{"$f":"SUM(AL34:AL83)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AW25:AW83)","v":0},{"$f":"SUM(AX25:AX83)","v":0},{"$f":"SUM(AY25:AY83)","v":0},{"$f":"INDEX($AZ$34:$AZ$83,COUNT($AZ$34:$AZ$83))","v":0},null,null,null,null,"IRR allows projects with different costs, different benefit flows, and different time periods to be compared."]
[]
[null,null,{"$f":"'Travel Time'!AC75","v":0},"Person-Hours of Time Saved",null,null,null,"Person-Hours of Time Saved",null,null,null,"Person-Hours of Time Saved",null,null,null,"Person-Hours of Time Saved",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Payback",null,null,"The PAYBACK PERIOD is the number of years it takes for the net benefits (benefits minus costs) to equal, or payback, the initial"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Construction Costs",null,{"$f":"ABS(SUM(AY25:AY32))","v":0},null,"Period",{"$f":"IF(AZ88=0,\"N/A\",IF(AZ88<AZ34,\"1 year\",IF(AZ88>AZ85,\"20+\",(LOOKUP(AZ88,AZ34:AZ83,AB34:AB83)+1)-(YearOpen-1))&\" years\"))","v":"N/A"},null,"construction costs.  For a project with a Payback Period longer than the life-cycle of the project, initial construction costs are not"]
[null,null,"tons","$ PV",null,null,"tons","$ PV",null,null,"tons","$ PV",null,null,"tons","$ PV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"recovered.  The Payback Period varies inversely with the Benefit-Cost Ratio: shorter Payback Period yields higher Benefit-Cost."]
[null,null,{"$f":"Emissions!BU75","v":0},{"$f":"IFERROR(Emissions!CB75,0)","v":0},"CO Saved",null,null,null,"CO Saved",null,null,null,"CO Saved",null,null,null,"CO Saved"]
[null,null,{"$f":"Emissions!BV75","v":0},{"$f":"IFERROR(Emissions!CC75,0)","v":0},"CO2 Saved",null,null,null,"CO2 Saved",null,null,null,"CO2 Saved",null,null,null,"CO2 Saved"]
[null,null,{"$f":"Emissions!BW75","v":0},{"$f":"IFERROR(Emissions!CD75,0)","v":0},"NOX Saved",null,null,null,"NOX Saved",null,null,null,"NOX Saved",null,null,null,"NOX Saved"]
[null,null,{"$f":"Emissions!BX75","v":0},{"$f":"IFERROR(Emissions!CE75,0)","v":0},"PM10 Saved",null,null,null,"PM10 Saved",null,null,null,"PM10 Saved",null,null,null,"PM10 Saved"]
[null,null,{"$f":"Emissions!CA75","v":0},null,"PM2.5 Saved",null,null,null,"PM2.5 Saved",null,null,null,"PM2.5 Saved",null,null,null,"PM2.5 Saved"]
[null,null,{"$f":"Emissions!BY75","v":0},{"$f":"IFERROR(Emissions!CF75,0)","v":0},"SOX Saved",null,null,null,"SOX Saved",null,null,null,"SOX Saved",null,null,null,"SOX Saved"]
[null,null,{"$f":"Emissions!BZ75","v":0},{"$f":"IFERROR(Emissions!CG75,0)","v":0},"VOC Saved",null,null,null,"VOC Saved",null,null,null,"VOC Saved",null,null,null,"VOC Saved"]
[]
[null,null,{"$f":"'Accident Costs'!AB81","v":0},"Fatalities Avoided",null,null,null,"Fatalities Avoided",null,null,null,"Fatalities Avoided",null,null,null,"Fatalities Avoided"]
[null,null,{"$f":"'Accident Costs'!AC81","v":0},"Injuries Avoided",null,null,null,"Injuries Avoided",null,null,null,"Injuries Avoided",null,null,null,"Injuries Avoided"]
[null,null,{"$f":"'Accident Costs'!AD81","v":0},"PDO Avoided",null,null,null,"PDO Avoided",null,null,null,"PDO Avoided",null,null,null,"PDO Avoided"]

{"sheet":"PARAMETERS","index":12,"n_rows":219,"n_cols":145,"rows_kept":219,"cut":false,"hidden":false,"merged":[]}
[null,"Parameters"]
[]
[null,"This page contains all economic values and rate tables."]
[null,"To update economic values automatically, change \"Economic Update Factor.\"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Travel Demand Tables",null,null,null,null,null,null,null,null,null,null,"Operating Cost Tables",null,null,null,null,null,null,"Accident Tables",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Emissions Tables",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pavement Adjustments (used only for pavement projects)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Weaving Adjustments (used only for freeway",null,null,null,null,null,null,"TMS Adjustments (used only for ramp metering, ramp metering signal coordination, incident",null,null,null,null,null,null,null,null,null,null,null,null,"Reliability Tables (used for calculating travel time reliability "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"connector, HOV connector, and HOV drop ramp projects)",null,null,null,null,null,null,"management, traveler information projects, AVL, transit priority, and BRT projects)",null,null,null,null,null,null,null,null,null,null,null,null,"impacts if included)"]
[]
[null,"General Economic Parameters",null,null,null,null,null,null,"Mode Types",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Types"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DEMAND FOR TRAVEL IN PEAK PERIOD",null,null,null,null,null,null,null,null,null,null,"FUEL CONSUMPTION RATES",null,null,null,null,null,null,"HIGHWAY INJURY SEVERITY FREQUENCY",null,null,null,null,null,null,null,"RATES FOR NON-HIGHWAY ACCIDENT EVENTS",null,null,null,null,null,null,null,null,"HIGHWAY EMISSIONS FACTORS (g/mi)",null,null,null,null,null,null,null,null,null,null,null,"HIGHWAY EMISSIONS FACTORS (g/mi)",null,null,null,null,null,null,null,null,null,null,null,null,"HEALTH COST OF TRANSPORTATION EMISSIONS",null,null,null,null,null,null,null,null,null,null,null,null,"PAVEMENT DETERIORATION",null,null,null,null,null,null,"VEHICLE OPERATING SPEED",null,null,null,null,null,null,"VEHICLE OPERATING SPEED",null,null,null,null,null,null,"PEAK PERIOD SPEED, VOLUME, AND NON-HIGHWAY BENEFITS",null,null,null,null,null,null,null,null,null,null,null,null,"C11 RELIABILITY PARAMETERS"]
[null,null,"Year of Current Dollars for Model",null,null,2021,null,null,null,"Bus",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Highway Capacity Expansion",null,null,"Please select a type of highway project",null,null,null,"(percent of total daily travel)",null,null,null,null,null,null,null,null,null,null,"(gal/veh-mi)",null,null,null,null,null,null,"(percent of injuries)",null,null,null,null,null,null,null,"(events/million veh-mi)",null,null,null,null,null,null,null,null,"Model Year 2024",null,null,null,null,null,null,null,null,null,null,null,"Model Year 2044",null,null,null,null,null,null,null,null,null,null,null,null,"($/ton)",null,null,null,null,null,null,null,null,null,null,null,null,"(IRI in inches/mile)",null,null,null,null,null,null,"(percent adjustment)",null,null,null,null,null,null,"(percent adjustment)",null,null,null,null,null,null,"(percent adjustment)",null,null,null,null,null,null,null,null,null,null,null,null,"(coefficients for standard deviation calculations)"]
[null,null,"Economic Update Factor (Using GDP Deflator)",null,null,1,null,1,null,"Pass Train",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    General Highway",null,"GenHwy"]
[null,null,null,null,null,null,null,null,null,"Light Rail",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    HOV Lane Addition",null,"HOV","Enter HOV restriction in section 1B",null,null,null,"Number of","Urban",null,null,null,null,null,null,null,null,null,"Speed","Auto*","Truck",null,null,null,null,"Event","Urban","Suburban","Rural","Average",null,null,null,"Event","Pass Train","Light Rail","Bus","Freight Rail",null,null,null,null,"Mode","Speed","CO","CO2","NOX","PM10","SOX","VOC","PM2.5",null,null,null,"Mode","Speed","CO","CO2","NOX","PM10","SOX","VOC","PM2.5",null,null,null,null,"Area","Proj Loc","CO","CO2e","NOX","PM10","SOX","VOC",null,null,null,null,null,null,"Year 20, By Loading",null,null,null,null,null,null,null,null,null,null,null,null,"Percent","Freeway","HOV",null,null,null,null,"TMS","Without",null,"With",null,"Non-Highway Benefits",null,null,"Total",null,null,null,null,"AlphaTTI","BetaTTI","AlphaSTD","BetaSTD"]
[null,null,"Real Discount Rate",null,null,7.0000000000000007E-2,null,2,null,"Highway",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    HOT Lane Addition",null,"HOT","Include toll payers as HOVs & check AVOs",null,null,null,"Hours in","So. California",null,"No. California",null,"Rural",null,null,null,null,null,5,5.1499999999999997E-2,0.14000000000000001,null,null,null,null,"Severe Injury (A)",{"$f":"ROUND((11713+2488)/277160,4)","v":5.1200000000000002E-2},{"$f":"ROUND((11713+2488)/277160,4)","v":5.1200000000000002E-2},{"$f":"ROUND((11713+2488)/277160,4)","v":5.1200000000000002E-2},{"$f":"ROUND((11713+2488)/277160,4)","v":5.1200000000000002E-2},null,null,null,"Fatality",8.0399999999999999E-2,0.24160000000000001,3.7199999999999997E-2,1.0367999999999999,null,null,null,null,"Auto",0,3.5182000000000002,78.918499999999995,0.30559999999999998,2.2000000000000001E-3,8.0000000000000004E-4,0.39,2E-3,null,null,null,"Auto",0,1.7535000000000001,60.228900000000003,0.1686,8.0000000000000004E-4,5.9999999999999995E-4,0.14510000000000001,8.0000000000000004E-4,null,null,null,null,"LA/South Coast",1,{"$f":"ROUND(115*(1.1578/0.78)*ValueUpdate/5,0)*5","v":170},52,15252,735815,40944,{"$f":"ROUND(2898*(1.1578/0.78)*ValueUpdate/5,0)*5","v":4300},null,null,null,null,null,"Year 0","Light","Medium","Heavy",null,null,null,"IRI","Auto","Truck",null,null,null,null,"Weaving","Conn","Project",null,null,null,null,"Strategy","Speed","Volume","Speed","Volume","TT","VOC","Em","Benefit",null,null,null,null,1.0274000000000001,1.2203999999999999,0.71,0.56000000000000005]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Passing Lane",null,"Passing","Enter a truck speed in section 1B",null,null,null,"Peak Period","Fwy/Exp","Other","Fwy/Exp","Other","Fwy/Exp","Other",null,null,null,null,6,5.0099999999999999E-2,0.13769999999999999,null,null,null,null,"Other Visible Injury (B)",{"$f":"ROUND((60380+9746)/277160,4)","v":0.253},{"$f":"ROUND((60380+9746)/277160,4)","v":0.253},{"$f":"ROUND((60380+9746)/277160,4)","v":0.253},{"$f":"ROUND((60380+9746)/277160,4)","v":0.253},null,null,null,"Injury",0.28549999999999998,2.9209000000000001,3.5526,7.3121,null,null,null,null,null,5,1.3615999999999999,555.43650000000002,9.5899999999999999E-2,7.0000000000000001E-3,5.4999999999999997E-3,8.6800000000000002E-2,6.4999999999999997E-3,null,null,null,null,5,0.55589999999999995,330.90339999999998,2.23E-2,1.9E-3,3.3E-3,2.4899999999999999E-2,1.8E-3,null,null,null,null,"CA Urban Area",2,{"$f":"ROUND(60*(1.1578/0.78)*ValueUpdate/5,0)*5","v":90},52,15252,735815,40944,{"$f":"ROUND(954*(1.1578/0.78)*ValueUpdate/5,0)*5","v":1415},null,null,null,null,null,0,125,150,350,null,null,null,0,1,1.0249999999999999,null,null,null,null,0,1,1,null,null,null,null,"AMoth",1.024390243902439,0.95033206287590888,1.0226480836236935,0.95024785653448107,-5.0482654714564399,12.812004768254743,1.3685377639581497,0.73649754500818332]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Intersection",null,"Intersect","Remember to run model for both roads",null,null,null,1,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,null,null,null,null,7,4.8800000000000003E-2,0.13550000000000001,null,null,null,null,"Complaint of Pain (C) ",{"$f":"ROUND((174210+18623)/277160,4)","v":0.69569999999999999},{"$f":"ROUND((174210+18623)/277160,4)","v":0.69569999999999999},{"$f":"ROUND((174210+18623)/277160,4)","v":0.69569999999999999},{"$f":"ROUND((174210+18623)/277160,4)","v":0.69569999999999999},null,null,null,"All Accidents",0.31280000000000002,4.1374000000000004,2.0522999999999998,13.250500000000001,null,null,null,null,null,6,1.3409,538.70389999999998,9.3299999999999994E-2,6.4999999999999997E-3,5.3E-3,7.9699999999999993E-2,6.0000000000000001E-3,null,null,null,null,6,0.55759999999999998,324.70420000000001,2.2100000000000002E-2,1.8E-3,3.2000000000000002E-3,2.3300000000000001E-2,1.6000000000000001E-3,null,null,null,null,"CA Rural Area",3,{"$f":"ROUND(54*(1.1578/0.78)*ValueUpdate/5,0)*5","v":80},52,15252,735815,40944,{"$f":"ROUND(749*(1.1578/0.78)*ValueUpdate/5,0)*5","v":1110},null,null,null,null,null,25,150,200,500,null,null,null,25,1,1.0249999999999999,null,null,null,null,2E-3,0.98199999999999998,0.98799999999999999,null,null,null,null,"AMsev",1.5309734513274336,0.93858158077544918,1.5339233038348083,0.93652523253026121,1.2055967118725646,1.3795286778842835,-0.36526583947602581,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Truck Only Lane",null,"TruckLane","Remember to run macro for truck lane",null,null,null,2,0.16800000000000001,0.16800000000000001,0.16800000000000001,0.16800000000000001,0.16800000000000001,0.16800000000000001,null,null,null,null,8,4.7600000000000003E-2,0.1333,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,1.3206,522.47540000000004,9.0700000000000003E-2,6.0000000000000001E-3,5.1999999999999998E-3,7.3200000000000001E-2,5.4999999999999997E-3,null,null,null,null,7,0.55940000000000001,318.62099999999998,2.1899999999999999E-2,1.6999999999999999E-3,3.0999999999999999E-3,2.1700000000000001E-2,1.5E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,175,250,675,null,null,null,50,1,1.0249999999999999,null,null,null,null,4.0000000000000001E-3,0.96399999999999997,0.97599999999999998,null,null,null,null,"IMoth",0.87631975867269996,1.1787414968749441,0.97934595524956969,0.95560600171461807,0.51279967249004688,0.14821287797598934,5.8798924429168148E-2,0.73649754500818332,null,null,null,"Source: Pricing and Travel Time Reliability Enhancements in the"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Bypass",null,"Bypass","Remember to run model for both roads",null,null,null,3,0.25,0.25,0.25,0.25,0.25,0.25,null,null,null,null,9,4.6399999999999997E-2,0.13120000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,1.3005,506.73579999999998,8.8099999999999998E-2,5.4999999999999997E-3,5.0000000000000001E-3,6.7199999999999996E-2,5.1000000000000004E-3,null,null,null,null,8,0.56120000000000003,312.65179999999998,2.18E-2,1.6000000000000001E-3,3.0999999999999999E-3,2.0299999999999999E-2,1.4E-3,null,null,null,null,null,null,"CO2e Uprater",1.7000000000000001E-2,"increase in value per year",null,null,null,null,null,null,null,null,75,200,300,750,null,null,null,75,1,1.0249999999999999,null,null,null,null,6.0000000000000001E-3,0.94499999999999995,0.96399999999999997,null,null,null,null,"IMsev",1.0063897763578276,0.97248628615245469,1.0095846645367412,0.94610556221859576,0.29570448855547743,0.31261145032655596,0.3020072068746259,1,null,null,null,null,"SANDAG Activity-Based Travel Model: Final Report, 2016."]
[null,"Travel Time Parameters",null,null,null,null,null,null,"Highway Operations Parameters",null,null,null,null,null,null,null,null,"Active Transportation Parameters",null,null,null,null,null,null,null,"    Queuing",null,"Queuing","Add arrival rate & check departure rate in 1B",null,null,null,4,0.32800000000000001,0.32800000000000001,0.32800000000000001,0.32800000000000001,0.32800000000000001,0.32800000000000001,null,null,null,null,10,4.5199999999999997E-2,0.12909999999999999,null,null,null,"Source: 2017 SWITRS Annual Report, Table 8C",null,null,null,null,null,null,null,"Sources: USDOT,Transportation Statistics Annual Report, Table 2-33, 2010 to 2019 average",null,null,null,null,null,null,null,null,null,null,9,1.2806999999999999,491.47030000000001,8.5699999999999998E-2,5.1000000000000004E-3,4.8999999999999998E-3,6.1699999999999998E-2,4.7000000000000002E-3,null,null,null,null,9,0.56299999999999994,306.79450000000003,2.1600000000000001E-2,1.4E-3,3.0000000000000001E-3,1.89E-2,1.2999999999999999E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100,275,400,750,null,null,null,100,1,1.0249999999999999,null,null,null,null,8.0000000000000002E-3,0.92700000000000005,0.95199999999999996,null,null,null,null,"NoAdj",1,1,1,1,0,0,0,1]
[null,null,null,null,"Value","Units",null,null,null,null,null,null,"Value","Units",null,null,null,null,null,null,null,null,null,null,null,"    Pavement",null,"Pavement","Enter pavement condition in section 1B",null,null,null,5,0.40300000000000002,0.40300000000000002,0.40300000000000002,0.40300000000000002,0.40300000000000002,0.40300000000000002,null,null,null,null,11,4.2900000000000001E-2,0.12379999999999999,null,null,null,null,null,null,null,null,null,null,null,null,"FRA, Office of Safety Analysis, Table 1.13, 2011 to 2020 CY average",null,null,null,null,null,null,null,null,null,10,1.2613000000000001,476.66469999999998,8.3299999999999999E-2,4.7000000000000002E-3,4.7000000000000002E-3,5.67E-2,4.3E-3,null,null,null,null,10,0.56469999999999998,301.04689999999999,2.1399999999999999E-2,1.4E-3,3.0000000000000001E-3,1.77E-2,1.1999999999999999E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,125,325,475,750,null,null,null,125,1,1.0249999999999999,null,null,null,null,0.01,0.90900000000000003,0.93899999999999995,null,null,null,null,"ORoth",{"$f":"1/1.025","v":0.97560975609756106},{"$f":"1/0.967507287790243","v":1.0335839456919951},1,1,-7.3566477910576925E-2,-3.0716152193242731E-2,-6.9602992603797764E-2,null,null,27]
[null,null,"Statewide Average Hourly Wage",null,{"$f":"32.94*ValueUpdate","v":32.94},"$/hr",null,3,null,"Maximum V/C Ratio",null,null,1.56,"-",null,null,16,null,"General Travel Activity Characteristics Parameters",null,"Value","Units",null,null,null,null,null,null,null,null,null,null,6,0.47400000000000003,0.47400000000000003,0.47400000000000003,0.47400000000000003,0.47400000000000003,0.47400000000000003,null,null,null,null,12,4.07E-2,0.1186,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,1.2222999999999999,452.58,8.0399999999999999E-2,4.3E-3,4.4999999999999997E-3,5.1799999999999999E-2,3.8999999999999998E-3,null,null,null,null,11,0.54790000000000005,285.95350000000002,2.06E-2,1.1999999999999999E-3,2.8E-3,1.61E-2,1.1000000000000001E-3,null,null,null,"Sources: McCubbin and Delucchi, 1996 for emissions other than CO2e",null,null,null,null,null,null,null,null,null,null,null,null,null,150,400,575,750,null,null,null,150,1,1.0129999999999999,null,null,null,null,1.2E-2,0.89100000000000001,0.92700000000000005,null,null,null,null,"ORsev",{"$f":"1/1.05014749262537","v":0.95224719101123478},{"$f":"1/0.972697289554735","v":1.0280690721958967},1,1,-1.4815053347415766E-3,-1.3238335688661946E-3,5.6743741804302186,null,null,27]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cycling Days per Year",365,"days",null,null,null,"Rail or Transit Cap Expansion",null,null,"Please select a type of rail or transit project",null,null,null,7,0.54200000000000004,0.54200000000000004,0.54200000000000004,0.54200000000000004,0.54200000000000004,0.54200000000000004,null,null,null,null,13,3.8699999999999998E-2,0.1137,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,1.1846000000000001,429.7124,7.7499999999999999E-2,3.8999999999999998E-3,4.1999999999999997E-3,4.7300000000000002E-2,3.5999999999999999E-3,null,null,null,null,12,0.53149999999999997,271.61689999999999,1.9900000000000001E-2,1.1000000000000001E-3,2.7000000000000001E-3,1.47E-2,1E-3,null,null,null,null,"Interagency Working Group on Social Cost of Carbon, United States Government, 2021 for CO2e",null,null,null,null,null,null,null,null,null,null,null,null,175,500,700,750,null,null,null,175,1,1,null,null,null,null,1.4E-2,0.873,0.91500000000000004,null,null,null,null,"RMoth",1,1,1.0249999999999999,0.96750728779024331,-7.3566477910576925E-2,-3.0716152193242731E-2,-6.9602992603797764E-2,1,null,null,null,null,"RELIABILITY RATIO"]
[null,null,"Heavy and Light Truck Drivers",null,null,null,null,null,null,"Percent ADT in Peak Period",null,null,null,"%",null,null,null,null,null,"Walking Days per Year",365,"days",null,null,null,"    Passenger Rail",null,"PassRail","Enter data in both sections 1B & 1E",null,null,null,8,0.6080000000000001,0.6080000000000001,0.6080000000000001,0.6080000000000001,0.6080000000000001,0.6080000000000001,null,null,null,null,14,3.6700000000000003E-2,0.109,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,1.1479999999999999,408.00009999999997,7.4800000000000005E-2,3.5999999999999999E-3,4.0000000000000001E-3,4.3299999999999998E-2,3.3E-3,null,null,null,null,13,0.51559999999999995,257.9991,1.9199999999999998E-2,1E-3,2.5999999999999999E-3,1.34E-2,8.9999999999999998E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,200,575,750,750,null,null,null,200,1,0.98,null,null,null,null,1.6E-2,0.85499999999999998,0.90300000000000002,null,null,null,null,"RMsev",1,1,1.0501474926253689,0.97269728955473456,-1.4815053347415766E-3,-1.3238335688661946E-3,5.6743741804302186,1,null,null,null,null,"(value of reliability relative to value of time)"]
[null,null,null,"Average Hourly Wage",{"$f":"25.06*ValueUpdate","v":25.06},"$/hr",null,3,null,"Percent ADT in Average Peak Hour",null,null,null,"%",null,null,null,null,null,"School Days per Year",180,"days",null,null,null,"    Light-Rail (LRT)",null,"LRT","Enter data in both sections 1B & 1E",null,null,null,9,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,null,null,null,null,15,3.49E-2,0.10440000000000001,null,null,null,null,"NUMBER OF FATALITIES",null,null,null,null,null,null,null,"COST OF NON-HIGHWAY ACCIDENT EVENTS",null,null,null,null,null,null,null,null,null,14,1.1126,387.38490000000002,7.2099999999999997E-2,3.3E-3,3.8E-3,3.9600000000000003E-2,3.0000000000000001E-3,null,null,null,null,14,0.50019999999999998,245.06399999999999,1.8499999999999999E-2,8.9999999999999998E-4,2.3999999999999998E-3,1.2200000000000001E-2,8.9999999999999998E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,225,650,750,750,null,null,null,225,1,0.94899999999999995,null,null,null,null,1.7999999999999999E-2,0.83599999999999997,0.89100000000000001,null,null,null,null,"TIoth",1,1,1.0154639175257731,0.96913081774301524,-0.11026585870451545,-0.11872704768355995,-0.35180024680500832,1]
[null,null,null,"Benefits and Costs",{"$f":"WageTruck*(32.42/21.65-1)*ValueUpdate","v":12.466337182448042},"$/hr",null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Bus",null,"Bus","Enter data in both sections 1B & 1E",null,null,null,10,0.73399999999999999,0.73399999999999999,0.73399999999999999,0.73399999999999999,0.73399999999999999,0.73399999999999999,null,null,null,null,16,3.5099999999999999E-2,0.10290000000000001,null,null,null,null,"(events/crash)",null,null,null,null,null,null,null,"($/event)",null,null,null,null,null,null,null,null,null,15,1.0783,367.81139999999999,6.9599999999999995E-2,3.0000000000000001E-3,3.5999999999999999E-3,3.61E-2,2.7000000000000001E-3,null,null,null,null,15,0.48530000000000001,232.7774,1.78E-2,8.0000000000000004E-4,2.3E-3,1.11E-2,8.0000000000000004E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,250,750,750,750,null,null,null,250,1,0.91900000000000004,null,null,null,null,0.02,0.78900000000000003,0.879,null,null,null,null,"TIsev",1,1,1.0058997050147493,0.97183048805227856,-0.39122572597877792,-0.39160228819315196,-0.35180024680500832,1,null,null,null,null,"Mode","Value"]
[null,null,null,null,null,null,null,null,null,"Annualization Factor",null,null,365,"days/yr",null,null,null,null,"Vehicle Statistics",null,null,null,null,null,null,"    Hwy-Rail Grade Crossing",null,"HwyRail","Put hwy design in 1B, safety in 1C & crossing in 1D",null,null,null,11,0.79,0.79,0.79,0.79,0.79,0.79,null,null,null,null,17,3.5200000000000002E-2,0.10150000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,1.0942000000000001,366.76100000000002,7.0199999999999999E-2,2.8999999999999998E-3,3.5999999999999999E-3,3.4799999999999998E-2,2.5999999999999999E-3,null,null,null,null,16,0.50390000000000001,236.95599999999999,1.84E-2,8.0000000000000004E-4,2.3E-3,1.09E-2,8.0000000000000004E-4,null,null,null,null,"PASSENGER TRAIN EMISSIONS FACTORS",null,null,null,null,null,null,null,null,null,null,null,null,275,750,750,750,null,null,null,275,0.99099999999999999,0.89,null,null,null,null,2.1999999999999999E-2,0.747,0.86699999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Auto",0.8]
[null,null,"Value of Time",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average Vehicle Speed",25,"mph",null,null,null,null,null,null,null,null,null,null,12,0.84300000000000008,0.84300000000000008,0.84300000000000008,0.84300000000000008,0.84300000000000008,0.84300000000000008,null,null,null,null,18,3.5400000000000001E-2,0.1,null,null,null,null,"Crash Type","Urban","Suburban","Rural","Average",null,null,null,"Event","Pass Train","Light Rail","Bus","Freight Rail",null,null,null,null,null,17,1.1103000000000001,365.71359999999999,7.0800000000000002E-2,2.8E-3,3.5999999999999999E-3,3.3500000000000002E-2,2.5000000000000001E-3,null,null,null,null,17,0.5232,241.20959999999999,1.9E-2,8.0000000000000004E-4,2.3999999999999998E-3,1.0699999999999999E-2,8.0000000000000004E-4,null,null,null,null,"(g/train-mile)",null,null,null,null,null,null,null,null,null,null,null,null,300,750,750,750,null,null,null,300,0.98099999999999998,0.86199999999999999,null,null,null,null,2.4E-2,0.70599999999999996,0.85499999999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Truck",1.1000000000000001]
[null,null,null,"Automobile",18.8,"$/hr/per",null,5,null,null,null,null,null,"Capacity","Dep. Rate",null,null,null,null,"Average Vehicle Occupancy",1.51,"persons / veh",null,19,null,"Hwy Operational Improvement",null,null,"Please select a type of op. improvement",null,null,null,13,0.88600000000000012,0.88600000000000012,0.88600000000000012,0.88600000000000012,0.88600000000000012,0.88600000000000012,null,null,null,null,19,3.56E-2,9.8599999999999993E-2,null,null,null,null,"Fatal Crash",1.0900000000000001,1.08,1.1399999999999999,1.1100000000000001,null,null,null,"Fatality",{"$f":"FatValue","v":11800000},{"$f":"FatValue","v":11800000},{"$f":"FatValue","v":11800000},{"$f":"FatValue","v":11800000},null,null,null,null,null,18,1.1267,364.66930000000002,7.1400000000000005E-2,2.7000000000000001E-3,3.5999999999999999E-3,3.2300000000000002E-2,2.3999999999999998E-3,null,null,null,null,18,0.54330000000000001,245.53960000000001,1.9699999999999999E-2,8.0000000000000004E-4,2.3999999999999998E-3,1.0500000000000001E-2,6.9999999999999999E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,325,750,750,750,null,null,null,325,0.97099999999999997,0.83399999999999996,null,null,null,null,2.5999999999999999E-2,0.66400000000000003,0.84199999999999997,null,null,null,"Source: California Department of Transportation TMS Master Plan, 2003"]
[null,null,null,"Truck",32.4,"$/hr/veh",null,5,null,null,null,"Alpha","Beta","(vphpl)","(vphpl)",null,null,null,null,null,null,null,null,null,null,"    Auxiliary Lane",null,"AuxLane","Enter ramp design speed & on-ramp volume",null,null,null,14,0.91600000000000015,0.91600000000000015,0.91600000000000015,0.91600000000000015,0.91600000000000015,0.91600000000000015,null,null,null,null,20,3.5799999999999998E-2,9.7199999999999995E-2,null,null,null,null,null,null,null,null,null,null,null,null,"Injury",{"$f":"ROUND((BC12*InjAValue+BC13*InjBValue)/SUM(BC12:BC13),-2)","v":222800},{"$f":"ROUND((BC12*InjAValue+BC13*InjBValue)/SUM(BC12:BC13),-2)","v":222800},{"$f":"ROUND((BC12*InjAValue+BC13*InjBValue)/SUM(BC12:BC13),-2)","v":222800},{"$f":"ROUND((BC12*InjAValue+BC13*InjBValue)/SUM(BC12:BC13),-2)","v":222800},null,null,null,null,null,19,1.1433,363.62779999999998,7.1999999999999995E-2,2.5999999999999999E-3,3.5999999999999999E-3,3.1099999999999999E-2,2.3999999999999998E-3,null,null,null,null,19,0.56410000000000005,249.94730000000001,2.0299999999999999E-2,8.0000000000000004E-4,2.5000000000000001E-3,1.03E-2,6.9999999999999999E-4,null,null,null,null,"Mode","Year","CO","CO2","NOX","PM10","SOX","VOC","PM2.5",null,null,null,null,350,750,750,750,null,null,null,350,0.96099999999999997,0.80800000000000005,null,null,null,null,2.8000000000000001E-2,0.623,0.81699999999999995,null,null,null,null,"27) Chaudhary and Messer, 2000"]
[null,null,null,"Auto & Truck Composite",{"$f":"ROUND((1.3*ValTimeAuto*0.91+ValTimeTruck*0.09)/5,2)*5","v":25.150000000000002},"$/hr/veh",null,6,null,"Freeway",null,0.2,10,2000,1800,null,"16, 17",null,"Active Transportation User Characteristics",null,null,null,null,null,null,"    Freeway Connector",null,"FreeConn","Check percent traffic in weave in section 1B",null,null,null,15,0.94300000000000017,0.94300000000000017,0.94300000000000017,0.94300000000000017,0.94300000000000017,0.94300000000000017,null,null,null,null,21,3.5400000000000001E-2,9.4E-2,null,null,null,null,null,null,null,null,null,null,null,null,"Prop Damage",90000,14200,4300,156700,null,null,null,null,null,20,1.1600999999999999,362.58940000000001,7.2599999999999998E-2,2.5000000000000001E-3,3.5999999999999999E-3,0.03,2.3E-3,null,null,null,null,20,0.58579999999999999,254.4341,2.1000000000000001E-2,8.0000000000000004E-4,2.5000000000000001E-3,1.01E-2,6.9999999999999999E-4,null,null,null,null,"Passenger Train",2010,8.1109406683496204,5150.4473244020091,96.114646919942999,2.0277351670874051,null,null,2.0277351670874051,null,null,null,null,375,750,750,750,null,null,null,375,0.95199999999999996,0.78200000000000003,null,null,null,null,0.03,0.58099999999999996,0.78900000000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: SHRP2 Project C11: Reliability Analysis"]
[null,null,null,"Transit",18.8,"$/hr/per",null,5,null,"Expressway",null,0.2,10,2000,1800,null,"16, 17",null,null,"Average Cycling Speed",8.6999999999999993,"mph",null,20,null,"    HOV Connector",null,"HOVConn","Check percent traffic in weave in section 1B",null,null,null,16,0.96400000000000019,0.96400000000000019,0.96400000000000019,0.96400000000000019,0.96400000000000019,0.96400000000000019,null,null,null,null,22,3.5000000000000003E-2,9.0899999999999995E-2,null,null,null,null,"NUMBER OF INJURIES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,1.1563000000000001,356.25099999999998,7.2400000000000006E-2,2.3999999999999998E-3,3.5000000000000001E-3,2.87E-2,2.2000000000000001E-3,null,null,null,null,21,0.59099999999999997,253.23840000000001,2.1100000000000001E-2,8.0000000000000004E-4,2.5000000000000001E-3,9.7999999999999997E-3,6.9999999999999999E-4,null,null,null,null,null,2040,0.40554703341748105,359.31467160788816,4.8665644010097724,0,null,null,0,null,null,null,null,400,750,750,750,null,null,null,400,0.94199999999999995,0.75800000000000001,null,null,null,null,3.2000000000000001E-2,0.54,0.76100000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Tool: User's Guide, January 2013."]
[null,null,null,"Out-of-Vehicle Travel",2,"times",null,5,null,"Conventional Highway",null,0.05,10,800,1400,null,17,null,null,"Average Walking Speed",3.3,"mph",null,20,null,"    HOV Drop Ramp",null,"HOVDrop","Check percent traffic in weave in section 1B",null,null,null,17,0.9760000000000002,0.9760000000000002,0.9760000000000002,0.9760000000000002,0.9760000000000002,0.9760000000000002,null,null,null,null,23,3.4500000000000003E-2,8.7900000000000006E-2,null,null,null,null,"(events/crash)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,1.1524000000000001,350.02339999999998,7.2300000000000003E-2,2.2000000000000001E-3,3.5000000000000001E-3,2.75E-2,2.0999999999999999E-3,null,null,null,null,22,0.59640000000000004,252.04820000000001,2.1299999999999999E-2,6.9999999999999999E-4,2.5000000000000001E-3,9.4000000000000004E-3,6.9999999999999999E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,425,750,750,750,null,null,null,425,0.93200000000000005,0.73399999999999999,null,null,null,null,3.4000000000000002E-2,0.498,0.73399999999999999]
[null,null,null,"Incident-Related Travel",3,"times",null,7,null,"HOV Lanes",null,0.55000000000000004,8,1600,null,null,18,null,null,"Number of Unlinked Cycling Trips per Day",2.23,"trips",null,19,null,"    Off-Ramp Widening",null,"OffRamp","Check percent traffic in weave in section 1B",null,null,null,18,0.98500000000000021,0.98500000000000021,0.98500000000000021,0.98500000000000021,0.98500000000000021,0.98500000000000021,null,null,null,null,24,3.4099999999999998E-2,8.5000000000000006E-2,null,null,null,null,null,null,null,null,null,null,null,"Sources: FTA, Transit Safety & Security Statistics, 2002 to 2011 average",null,null,null,null,null,null,null,null,null,null,23,1.1486000000000001,343.90460000000002,7.2099999999999997E-2,2.2000000000000001E-3,3.3999999999999998E-3,2.63E-2,2E-3,null,null,null,null,23,0.6018,250.86359999999999,2.1499999999999998E-2,6.9999999999999999E-4,2.5000000000000001E-3,9.1000000000000004E-3,5.9999999999999995E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,450,750,750,750,null,null,null,450,0.92300000000000004,0.70899999999999996,null,null,null,null,3.5999999999999997E-2,0.47599999999999998,0.70599999999999996]
[null,null,null,"Travel Time Uprater",0,"annual incr",null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Unlinked Pedestrian Trips per Day",2.1,"trips",null,19,null,"    On-Ramp Widening",null,"OnRamp","Enter on-ramp volume & metering strategy",null,null,null,19,0.99100000000000021,0.99100000000000021,0.99100000000000021,0.99100000000000021,0.99100000000000021,0.99100000000000021,null,null,null,null,25,3.3700000000000001E-2,8.2199999999999995E-2,null,null,null,null,"Crash Type","Urban","Suburban","Rural","Average",null,null,null,"FRA, Office of Safety Analysis, Table 3.16, 2018 to 2020 average",null,null,null,null,null,null,null,null,null,24,1.1448,337.89280000000002,7.1900000000000006E-2,2.0999999999999999E-3,3.3E-3,2.52E-2,1.9E-3,null,null,null,null,24,0.60719999999999996,249.68469999999999,2.1700000000000001E-2,6.9999999999999999E-4,2.5000000000000001E-3,8.8000000000000005E-3,5.9999999999999995E-4,null,null,null,null,"LIGHT RAIL EMISSIONS FACTORS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.7999999999999999E-2,0.47299999999999998,0.67800000000000005,null,null,null,null,"TRANSIT TRAVEL TIME AND AGENCY COST SAVINGS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,null,null,null,null,"Diversion of Cyclists from Personal Vehicles",0.5,"assumption",null,null,null,"    HOV-2 to HOV-3 Conv",null,"HOV2to3","Check AVOs & trips in sections 1B & 2D ",null,null,null,20,0.99400000000000022,0.99400000000000022,0.99400000000000022,0.99400000000000022,0.99400000000000022,0.99400000000000022,null,null,null,null,26,3.3399999999999999E-2,8.1299999999999997E-2,null,null,null,null,"Fatal Crash",0.81,0.82,1.1200000000000001,0.95,null,null,null,null,null,null,null,null,null,null,null,null,null,25,1.141,331.98610000000002,7.1800000000000003E-2,2E-3,3.3E-3,2.4199999999999999E-2,1.8E-3,null,null,null,null,25,0.61270000000000002,248.5112,2.18E-2,6.9999999999999999E-4,2.5000000000000001E-3,8.5000000000000006E-3,5.9999999999999995E-4,null,null,null,null,"(g/veh-mile)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.04,0.47099999999999997,0.65,null,null,null,null,"(percent savings)"]
[null,"Vehicle Operating Cost Parameters",null,null,null,null,null,null,null,"Non-HOV Lanes",null,"Alpha","Beta","(vphpl)",null,null,null,null,null,"Diversion of Pedestrians from Personal Vehicles",0.5,"assumption",null,null,null,"    HOT Lane Conversion",null,"HOTConv","Check AVOs & trips in sections 1B & 2D ",null,null,null,21,0.99700000000000022,0.99700000000000022,0.99700000000000022,0.99700000000000022,0.99700000000000022,0.99700000000000022,null,null,null,null,27,3.3099999999999997E-2,8.0299999999999996E-2,null,null,null,null,"Injury Crash",1.44,1.43,1.5,1.44,null,null,null,null,null,null,null,null,null,null,null,null,null,26,1.1286,327.27409999999998,7.1099999999999997E-2,1.9E-3,3.2000000000000002E-3,2.3199999999999998E-2,1.6999999999999999E-3,null,null,null,null,26,0.61439999999999995,247.79,2.1999999999999999E-2,5.9999999999999995E-4,2.3999999999999998E-3,8.3000000000000001E-3,5.9999999999999995E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: Paterson, 1987",null,null,null,null,null,null,"Source: Botterill, 1996 and 1997",null,null,null,null,null,null,null,4.2000000000000003E-2,0.46800000000000003,0.623]
[null,null,null,null,null,null,null,null,null,null,"No Build",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,0.99800000000000022,0.99800000000000022,0.99800000000000022,0.99800000000000022,0.99800000000000022,0.99800000000000022,null,null,null,null,28,3.2800000000000003E-2,7.9399999999999998E-2,null,null,null,null,null,null,null,null,null,null,null,null,"COSTS OF NON-HIGHWAY ACCIDENTS",null,null,null,null,null,null,null,null,null,27,1.1164000000000001,322.62889999999999,7.0300000000000001E-2,1.8E-3,3.2000000000000002E-3,2.2200000000000001E-2,1.6999999999999999E-3,null,null,null,null,27,0.61609999999999998,247.07089999999999,2.2100000000000002E-2,5.9999999999999995E-4,2.3999999999999998E-3,8.0000000000000002E-3,5.9999999999999995E-4,null,null,null,null,"Mode","Year","CO","CO2","NOX","PM10","SOX","VOC","PM2.5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.3999999999999997E-2,0.46600000000000003,0.59499999999999997,null,null,null,null,null,null,null,"Travel","Agency Costs"]
[null,null,"Average Fuel Price",null,null,null,null,null,null,null,"Build",null,null,null,null,null,null,null,"Value of Travel Time",null,null,null,null,null,null,"Transp Mgmt Systems (TMS)",null,null,"Please select a type of TMS project",null,null,null,23,0.99900000000000022,0.99900000000000022,0.99900000000000022,0.99900000000000022,0.99900000000000022,0.99900000000000022,null,null,null,null,29,3.2500000000000001E-2,7.85E-2,null,null,null,null,null,null,null,null,null,null,null,null,"($/million veh-mi)",null,null,null,null,null,null,null,null,null,28,1.1042000000000001,318.04969999999997,6.9599999999999995E-2,1.6999999999999999E-3,3.0999999999999999E-3,2.1299999999999999E-2,1.6000000000000001E-3,null,null,null,null,28,0.61780000000000002,246.35390000000001,2.2200000000000001E-2,5.9999999999999995E-4,2.3999999999999998E-3,7.7999999999999996E-3,5.9999999999999995E-4,null,null,null,null,"Light Rail",2021,0.30793468022032555,1241.7336277075171,0.38673042777796213,6.6299535089004408E-2,8.7287146098541088E-2,2.548694683471648E-2,6.433220275077213E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.5999999999999999E-2,0.46300000000000002,0.56699999999999995,null,null,null,null,"TMS Strategy",null,null,"Time","Capital","O&M"]
[null,null,null,"Automobile (regular unleaded)",{"$f":"AVERAGE(3.227,4.39)*ValueUpdate","v":3.8084999999999996},"$/gal",null,8,null,null,null,null,null,null,null,null,null,null,null,"Adults",{"$f":"ValTimeAuto","v":18.8},"$/hr/per",null,null,null,"    Ramp Metering",null,"RM","Enter model data, if avail, in sections 2A & 2C",null,null,null,24,1.0000000000000002,1.0000000000000002,1.0000000000000002,1.0000000000000002,1.0000000000000002,1.0000000000000002,null,null,null,null,30,3.2199999999999999E-2,7.7600000000000002E-2,null,null,null,null,"NUMBER OF VEHICLES INVOLVED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,1.0922000000000001,313.53550000000001,6.8900000000000003E-2,1.6999999999999999E-3,3.0999999999999999E-3,2.0400000000000001E-2,1.5E-3,null,null,null,null,29,0.61950000000000005,245.63890000000001,2.24E-2,5.9999999999999995E-4,2.3999999999999998E-3,7.6E-3,5.0000000000000001E-4,null,null,null,null,null,2022,0.30793468022032555,1241.7336277075171,0.38673042777796213,6.6299535089004408E-2,8.7287146098541088E-2,2.548694683471648E-2,6.433220275077213E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.8000000000000001E-2,0.46,0.54,null,null,null,null,"Transit Vehicle Location (AVL)",null,null,0.15,0.02,0.08]
[null,null,null,"Truck (diesel)",{"$f":"AVERAGE(4.372,3.366)*ValueUpdate","v":3.8689999999999998},"$/gal",null,8,null,null,null,null,null,null,null,null,null,null,null,"Children",{"$f":"ValTimeAuto","v":18.8},"$/hr/per",null,null,null,"    Ramp Metering Signal Coord",null,"AM","Enter model data, if avail, in sections 2A & 2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,3.1699999999999999E-2,7.7799999999999994E-2,null,null,null,null,"(events/crash)",null,null,null,null,null,null,null,"Value","Pass Train","Light Rail","Bus","Freight Rail",null,null,null,null,null,30,1.0804,309.08539999999999,6.8199999999999997E-2,1.6000000000000001E-3,3.0999999999999999E-3,1.9599999999999999E-2,1.5E-3,null,null,null,null,30,0.62119999999999997,244.92609999999999,2.2499999999999999E-2,5.9999999999999995E-4,2.3999999999999998E-3,7.4000000000000003E-3,5.0000000000000001E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FUEL CONSUMPTION",null,null,null,null,null,null,"NON-FUEL COSTS",null,null,null,null,null,null,0.05,0.45800000000000002,0.51200000000000001,null,null,null,null,"Transit Vehicle Signal Priority",null,null,0.1,"-","-"]
[null,null,null,null,null,null,null,null,"Sources: 16) Highway Capacity Manual, 17) NCHRP 387, 18) PeMS data",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Incident Management",null,"IM","Enter model data, if avail, in sections 2A & 2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,3.1300000000000001E-2,7.8100000000000003E-2,null,null,null,null,null,null,null,null,null,null,null,null,"Cost",{"$f":"ROUND(BH12*BH26+BH13*BH27+BH14*BH28,-2)","v":1040500},{"$f":"ROUND(BI12*BI26+BI13*BI27+BI14*BI28,-2)","v":3560400},{"$f":"ROUND(BJ12*BJ26+BJ13*BJ27+BJ14*BJ28,-2)","v":1239300},{"$f":"ROUND(BK12*BK26+BK13*BK27+BK14*BK28,-2)","v":15939700},null,null,null,null,null,31,1.0681,304.8313,6.7900000000000002E-2,1.6000000000000001E-3,3.0000000000000001E-3,1.9E-2,1.4E-3,null,null,null,null,31,0.61260000000000003,241.3366,2.2200000000000001E-2,5.9999999999999995E-4,2.3999999999999998E-3,7.1000000000000004E-3,5.0000000000000001E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(percent adjustment)",null,null,null,null,null,null,"(percent adjustment)",null,null,null,null,null,null,5.1999999999999998E-2,0.45500000000000002,0.48399999999999999,null,null,null,null,"Bus Rapid Transit (BRT)",null,null,0.28999999999999998,"-","-"]
[null,null,"Sales and Fuel Taxes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cycling Journey Quality - Facility Preference Factors as Function of Distance by Facility Class",null,null,null,null,null,null,"    Traveler Information",null,"TI","Enter model data, if avail, in sections 2A & 2C",null,null,"Source: California Department of Transportation, 2010-2012 California Household Travel",null,null,null,null,null,null,null,null,null,null,null,33,3.0800000000000001E-2,7.8399999999999997E-2,null,null,null,null,"Crash Type","Urban","Suburban","Rural","Average",null,null,null,null,null,null,null,null,null,null,null,null,null,32,1.0561,300.63569999999999,6.7500000000000004E-2,1.5E-3,3.0000000000000001E-3,1.84E-2,1.4E-3,null,null,null,null,32,0.60419999999999996,237.7997,2.1999999999999999E-2,5.0000000000000001E-4,2.3999999999999998E-3,6.7999999999999996E-3,5.0000000000000001E-4,null,null,null,null,"FREIGHT LOCOMOTIVE EMISSIONS FACTORS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.3999999999999999E-2,0.45300000000000001,0.47599999999999998]
[null,null,null,"State Sales Tax (gasoline)",2.2499999999999999E-2,"%",null,9,null,null,null,null,null,null,null,null,null,null,null,"Class I",0.56999999999999995,"-",null,21,null,"    Arterial Signal Management",null,"ASM","Complete only sections 1A, 1E & 2C",null,null,"Survey, Final Report Appendix, June 2013",null,null,null,null,null,null,null,null,null,null,null,34,3.04E-2,7.8700000000000006E-2,null,null,null,null,"Fatal Crash",1.51,1.69,1.58,1.63,null,null,null,null,null,null,null,null,null,null,null,null,null,33,1.0441,296.49790000000002,6.7100000000000007E-2,1.4E-3,2.8999999999999998E-3,1.78E-2,1.2999999999999999E-3,null,null,null,null,33,0.59589999999999999,234.31469999999999,2.1700000000000001E-2,5.0000000000000001E-4,2.3E-3,6.4999999999999997E-3,5.0000000000000001E-4,null,null,null,null,"(g/gal)",null,null,null,null,null,null,null,null,null,null,null,null,"IRI","Auto","Truck",null,null,null,null,"IRI","Auto","Truck",null,null,null,null,5.6000000000000001E-2,0.45300000000000001,0.47399999999999998]
[null,null,null,"State Sales Tax (diesel)",0.13,"%",null,10,null,null,null,null,null,null,null,null,null,null,null,"Class II",0.49,"-",null,21,null,"    Transit Vehicle Location (AVL)",null,"AVL","Enter transit agency costs in section 1D",null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,0.03,7.9000000000000001E-2,null,null,null,null,"Injury Crash",1.82,2.1,1.59,1.99,null,null,"Source: Combination of above two tables",null,null,null,null,null,null,null,null,null,null,34,1.0323,292.4171,6.6699999999999995E-2,1.4E-3,2.8999999999999998E-3,1.72E-2,1.2999999999999999E-3,null,null,null,null,34,0.5877,230.88069999999999,2.1499999999999998E-2,5.0000000000000001E-4,2.3E-3,6.3E-3,5.0000000000000001E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.97099999999999997,0.96099999999999997,null,null,null,null,0,1,1,null,null,null,null,5.8000000000000003E-2,0.45300000000000001,0.47299999999999998,null,null,null,"Sources: FHWA ITS Deployment Analysis System (IDAS), California PATH"]
[null,null,null,"Average Local Sales Tax",5.0000000000000001E-3,"%",null,9,null,null,null,null,null,null,null,null,null,null,null,"Class III",0.92,"-",null,21,null,"    Transit Vehicle Signal Priority",null,"SigPriority","Check travel time in section 1D",null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,2.98E-2,7.9399999999999998E-2,null,null,null,null,"PDO Crash",1.8,2.0299999999999998,1.59,1.96,null,null,null,null,null,null,null,null,null,null,null,null,null,35,1.0206,288.39240000000001,6.6299999999999998E-2,1.2999999999999999E-3,2.8999999999999998E-3,1.67E-2,1.1999999999999999E-3,null,null,null,null,35,0.5796,227.49700000000001,2.12E-2,5.0000000000000001E-4,2.2000000000000001E-3,6.0000000000000001E-3,4.0000000000000002E-4,null,null,null,null,"Mode","Year","CO","CO2","NOX","PM10","SOX","VOC","PM2.5",null,null,null,null,25,0.97699999999999998,0.96499999999999997,null,null,null,null,25,1,1,null,null,null,null,0.06,0.45300000000000001,0.47099999999999997]
[null,null,null,"Federal Fuel Excise Tax (gasoline)",0.183,"$/gal",null,9,null,null,null,null,null,null,null,null,null,null,null,"Class IV",{"$f":"CLASS2MRS","v":0.49},"-",null,21,null,"    Bus Rapid Transit (BRT)",null,"BRT","Enter free-flow bus lane speed in section 1B",null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,2.9700000000000001E-2,7.9899999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,1.0098,287.18729999999999,6.6100000000000006E-2,1.2999999999999999E-3,2.8E-3,1.6299999999999999E-2,1.1999999999999999E-3,null,null,null,null,36,0.57289999999999996,226.57159999999999,2.1100000000000001E-2,5.0000000000000001E-4,2.2000000000000001E-3,5.7999999999999996E-3,4.0000000000000002E-4,null,null,null,null,"Freight Rail",2020,26.62,10217,107.38,3.2,null,null,3.11,null,null,null,null,50,0.98,0.97,null,null,null,null,50,1,1,null,null,null,null,6.2E-2,0.45300000000000001,0.46899999999999997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,"Federal Fuel Excise Tax (diesel)",0.24299999999999999,"$/gal",null,9,null,null,null,null,null,null,null,null,null,null,null,"Note: Class IV assumed to be the same as Class II",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,2.9600000000000001E-2,8.0299999999999996E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,0.99909999999999999,285.98719999999997,6.5799999999999997E-2,1.2999999999999999E-3,2.8E-3,1.5900000000000001E-2,1.1999999999999999E-3,null,null,null,null,37,0.56640000000000001,225.6499,2.1000000000000001E-2,4.0000000000000002E-4,2.2000000000000001E-3,5.7000000000000002E-3,4.0000000000000002E-4,null,null,null,null,null,2030,26.62,10217,70.92,1.88,null,null,1.83,null,null,null,null,75,0.98199999999999998,0.97499999999999998,null,null,null,null,75,1,1,null,null,null,null,6.4000000000000001E-2,0.45300000000000001,0.46700000000000003]
[null,null,null,"State Fuel Excise Tax (gasoline)",0.51100000000000001,"$/gal",null,9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    TMS Lookup Code",null,"TMSLookup",null,null,null,null,"AGE COHORTS FOR MORTALITY RISK REDUCTION",null,null,null,null,null,null,null,null,null,null,39,2.9499999999999998E-2,8.0799999999999997E-2,null,null,null,null,"DISTRIBUTION OF CRASH TYPES",null,null,null,null,null,null,null,"HIGHWAY-RAIL GRADE CROSSING INCIDENTS",null,null,null,null,null,null,null,null,null,38,0.98850000000000005,284.79219999999998,6.5600000000000006E-2,1.1999999999999999E-3,2.8E-3,1.55E-2,1.1000000000000001E-3,null,null,null,null,38,0.55989999999999995,224.7319,2.0799999999999999E-2,4.0000000000000002E-4,2.2000000000000001E-3,5.4999999999999997E-3,4.0000000000000002E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100,0.98499999999999999,0.98,null,null,null,null,100,1,1,null,null,null,null,6.6000000000000003E-2,0.45300000000000001,0.46600000000000003]
[null,null,null,"State Fuel Excise Tax (diesel)",0.38900000000000001,"$/gal",null,9,null,null,null,null,null,null,null,null,null,null,"Walking Journey Quality Values per Mile by Amenity",null,null,null,null,null,null,"    User Modified Inputs",null,"UserAdjInputs",null,null,null,null,"(percent of population)",null,null,null,null,null,null,null,null,null,null,40,2.93E-2,8.1199999999999994E-2,null,null,null,null,"(percent of crashes)",null,null,null,null,null,null,null,"(units in table)",null,null,null,null,null,null,null,null,null,39,0.97799999999999998,283.60210000000001,6.5299999999999997E-2,1.1999999999999999E-3,2.8E-3,1.52E-2,1.1000000000000001E-3,null,null,null,null,39,0.55349999999999999,223.8177,2.07E-2,4.0000000000000002E-4,2.2000000000000001E-3,5.3E-3,4.0000000000000002E-4,null,null,null,null,null,null,null,"Freight Rail Fuel Efficiency",480,"ton-miles/gal",null,null,null,null,null,null,null,125,0.99,0.98599999999999999,null,null,null,null,125,1,1,null,null,null,null,6.8000000000000005E-2,0.45300000000000001,0.46400000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Street Lighting ",0.11,"$/mi",null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,2.9399999999999999E-2,8.1299999999999997E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,0.9677,282.41699999999997,6.5100000000000005E-2,1.1999999999999999E-3,2.8E-3,1.4800000000000001E-2,1.1000000000000001E-3,null,null,null,null,40,0.54710000000000003,222.90719999999999,2.06E-2,4.0000000000000002E-4,2.2000000000000001E-3,5.1999999999999998E-3,4.0000000000000002E-4,null,null,null,null,null,null,null,"Fuel Burned at Idle",{"$f":"AVERAGE(3,5)","v":4},"gal/hr",null,null,null,null,null,null,null,150,0.995,0.99299999999999999,null,null,null,null,150,1.0169999999999999,1.018,null,null,null,null,7.0000000000000007E-2,0.45300000000000001,0.46200000000000002]
[null,null,"Fuel Cost Per Gallon (Exclude Taxes)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Curb Level ",7.8E-2,"$/mi",null,22,null,null,null,null,null,null,null,null,null,null,null,"Urban",null,null,null,null,null,null,null,42,2.9399999999999999E-2,8.1299999999999997E-2,null,null,null,null,"Crash Type","Urban","Suburban","Rural","Average",null,null,null,"Value","Incident","Fatality","Injury",null,null,null,null,null,null,41,0.95420000000000005,282.63159999999999,6.4899999999999999E-2,1.1999999999999999E-3,2.8E-3,1.46E-2,1.1000000000000001E-3,null,null,null,null,41,0.53979999999999995,223.35849999999999,2.0500000000000001E-2,4.0000000000000002E-4,2.2000000000000001E-3,5.1000000000000004E-3,4.0000000000000002E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,175,1,1,null,null,null,null,175,1.034,1.038,null,null,null,null,7.1999999999999995E-2,0.45300000000000001,0.46]
[null,null,null,"Automobile",{"$f":"ROUND((FuelPriceAuto/(1+SalesTaxGasState+SalesTaxLocal)-ExciseTaxGasFed-ExciseTaxGasState)/5,2)*5","v":3},"$/gal",null,null,null,null,null,null,null,null,null,null,null,null,null,"Crowding ",5.5E-2,"$/mi",null,22,null,null,null,null,null,null,null,null,"Mode","Age Cohort",null,"South","North","Rural",null,null,null,null,null,43,2.9499999999999998E-2,8.14E-2,null,null,null,null,"Fatal Crash",{"$f":"ROUND(553/123662,4)","v":4.4999999999999997E-3},{"$f":"ROUND(250/34195,4)","v":7.3000000000000001E-3},{"$f":"ROUND(559/27456,4)","v":2.0400000000000001E-2},{"$f":"ROUND(1362/185313,4)","v":7.3000000000000001E-3},null,26,null,"Total Events",847,80,462,null,null,null,null,null,null,42,0.94079999999999997,282.84640000000002,6.4699999999999994E-2,1.1000000000000001E-3,2.8E-3,1.44E-2,1E-3,null,null,null,null,42,0.53249999999999997,223.8107,2.0500000000000001E-2,4.0000000000000002E-4,2.2000000000000001E-3,5.0000000000000001E-3,4.0000000000000002E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,200,1.0049999999999999,1.0069999999999999,null,null,null,null,200,1.052,1.0580000000000001,null,null,null,null,7.3999999999999996E-2,0.45300000000000001,0.45900000000000002]
[null,null,null,"Truck",{"$f":"ROUND((FuelPriceTruck/(1+SalesTaxDieselState)-ExciseTaxDieselFed-ExciseTaxDieselState)/5,2)*5","v":2.8000000000000003},"$/gal",null,null,null,null,null,null,null,null,null,null,null,null,null,"Pavement Evenness ",2.5999999999999999E-2,"$/mi",null,22,null,null,null,null,null,null,null,null,"Cycling","Age 16-64",null,0.54900000000000004,0.54900000000000004,0.44600000000000001,null,null,null,null,null,44,2.9499999999999998E-2,8.14E-2,null,null,null,null,"Injury Crash",{"$f":"ROUND(39513/123662,4)","v":0.31950000000000001},{"$f":"ROUND(11328/34195,4)","v":0.33129999999999998},{"$f":"ROUND(9886/27456,4)","v":0.36009999999999998},{"$f":"ROUND(60727/185313,4)","v":0.32769999999999999},null,26,null,"Avg per Incident",null,{"$f":"ROUND(BI50/BH50,4)","v":9.4500000000000001E-2},{"$f":"ROUND(BJ50/BH50,4)","v":0.54549999999999998},null,null,null,null,null,null,43,0.92769999999999997,283.06130000000002,6.4500000000000002E-2,1.1000000000000001E-3,2.8E-3,1.4200000000000001E-2,1E-3,null,null,null,null,43,0.52529999999999999,224.2638,2.0400000000000001E-2,4.0000000000000002E-4,2.2000000000000001E-3,5.0000000000000001E-3,4.0000000000000002E-4,null,null,null,"Sources: Argonne National Laboratory, Energy Systems, GREET Model, 2021",null,null,null,null,null,null,null,null,null,null,null,null,null,225,1.012,1.0169999999999999,null,null,null,null,225,1.07,1.0780000000000001,null,null,null,null,7.5999999999999998E-2,0.45300000000000001,0.45700000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Information Panels ",2.5999999999999999E-2,"$/mi",null,22,null,null,null,null,null,null,null,null,"Walking","Age 16-74",null,0.80500000000000005,0.80500000000000005,0.79900000000000004,null,null,null,null,null,45,2.9499999999999998E-2,8.14E-2,null,null,null,null,"PDO Crash",{"$f":"ROUND(83596/123662,4)","v":0.67600000000000005},{"$f":"ROUND(22617/34195,4)","v":0.66139999999999999},{"$f":"ROUND(17011/27456,4)","v":0.61960000000000004},{"$f":"ROUND(123224/185313,4)","v":0.66500000000000004},null,26,null,"Cost per Event",null,{"$f":"BH26","v":11800000},{"$f":"BH27","v":222800},null,null,null,null,null,null,44,0.91469999999999996,283.27640000000002,6.4299999999999996E-2,1.1000000000000001E-3,2.8E-3,1.4E-2,1E-3,null,null,null,null,44,0.51819999999999999,224.71789999999999,2.0299999999999999E-2,4.0000000000000002E-4,2.2000000000000001E-3,4.8999999999999998E-3,4.0000000000000002E-4,null,null,null,null,"FTA, National Transit Database, Fuel and Energy, 2019",null,null,null,null,null,null,null,null,null,null,null,null,250,1.0189999999999999,1.026,null,null,null,null,250,1.0880000000000001,1.097,null,null,null,null,7.8E-2,0.45300000000000001,0.45500000000000002]
[null,null,"Non-Fuel Cost Per Mile",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benches ",1.7000000000000001E-2,"$/mi",null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,2.9899999999999999E-2,7.8600000000000003E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,0.90200000000000002,283.49169999999998,6.4100000000000004E-2,1.1000000000000001E-3,2.8E-3,1.38E-2,1E-3,null,null,null,null,45,0.51119999999999999,225.1728,2.0299999999999999E-2,4.0000000000000002E-4,2.2000000000000001E-3,4.7999999999999996E-3,4.0000000000000002E-4,null,null,null,null,"Energy Information Administration, Electricty Retail Sales, 2019",null,null,null,null,null,null,null,null,null,null,null,null,275,1.0269999999999999,1.036,null,null,null,null,275,1.105,1.117,null,null,null,null,0.08,0.45300000000000001,0.45300000000000001]
[null,null,null,"Automobile",{"$f":"ROUND((0.0955+3900/15000)*ValueUpdate,3)","v":0.35599999999999998},"$/mi",null,11,null,null,null,null,null,null,null,null,null,null,null,"Directional Signage ",1.7000000000000001E-2,"$/mi",null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,3.0200000000000001E-2,7.5800000000000006E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,0.89500000000000002,286.14699999999999,6.4299999999999996E-2,1.1000000000000001E-3,2.8E-3,1.38E-2,1E-3,null,null,null,null,46,0.5081,228.05520000000001,2.0299999999999999E-2,4.0000000000000002E-4,2.3E-3,4.7999999999999996E-3,4.0000000000000002E-4,null,null,null,null,"Association of American Railroads, Freight Rail & Preserving the Environment, April 2021",null,null,null,null,null,null,null,null,null,null,null,null,300,1.034,1.0469999999999999,null,null,null,null,300,1.123,1.137]
[null,null,null,"Truck",{"$f":"ROUND((0.28+0.119+0.034)*(1.1578/1.1385)*ValueUpdate,3)","v":0.44},"$/mi",null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AVERAGE DISTANCE PER ACTIVE TRANSPORTATION TRIP",null,null,null,null,null,null,null,null,null,null,48,3.0499999999999999E-2,7.3099999999999998E-2,null,null,null,"Source: California Department of Transportation,TASAS Unit, 2010 to 2013 average",null,null,null,null,null,null,null,"Source: FRA, Office of Safety Analysis, 5.10 - Hwy/Rail Incidents Summary",null,null,null,null,null,null,null,null,null,null,47,0.88819999999999999,288.82729999999998,6.4500000000000002E-2,1.1000000000000001E-3,2.8999999999999998E-3,1.38E-2,1E-3,null,null,null,null,47,0.50509999999999999,230.97450000000001,2.0400000000000001E-2,4.0000000000000002E-4,2.3E-3,4.7999999999999996E-3,4.0000000000000002E-4,null,null,null,null,"California Environmental Protection Agency / Air Resources Board, Technology Assessment: ",null,null,null,null,null,null,null,null,null,null,null,null,325,1.0409999999999999,1.0580000000000001,null,null,null,null,325,1.141,1.1559999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health (Absenteeism Reduction)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(miles/trip)",null,null,null,null,null,null,null,null,null,null,49,3.09E-2,7.0499999999999993E-2,null,null,null,null,"26) Crash Data on California State Highways 2018",null,null,null,null,null,null,null,"Table, California, Motor Vehicles, Public Crossings, Jan 2011 to Dec 2020",null,null,null,null,null,null,null,null,null,48,0.88139999999999996,291.5326,6.4699999999999994E-2,1.1000000000000001E-3,2.8999999999999998E-3,1.37E-2,1E-3,null,null,null,null,48,0.50209999999999999,233.93119999999999,2.0500000000000001E-2,4.0000000000000002E-4,2.3E-3,4.7999999999999996E-3,4.0000000000000002E-4,null,null,null,null,"Freight Locomotives, November 2016",null,null,null,null,null,null,null,null,null,null,null,null,350,1.05,1.07,null,null,null,null,350,1.159,1.1759999999999999,null,null,null,"Source: Fitzpatrick, Brewer, and Venglar, 2003"]
[null,null,"Idling Speed for Op. Costs and Emissions",null,5,"mph",null,null,null,null,null,null,null,null,null,null,null,null,null,"Average Absence of Employees",3.5,"days/yr",null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,3.1199999999999999E-2,6.8000000000000005E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,0.87460000000000004,294.26330000000002,6.4899999999999999E-2,1.1000000000000001E-3,2.8999999999999998E-3,1.37E-2,1E-3,null,null,null,null,49,0.49909999999999999,236.92570000000001,2.06E-2,4.0000000000000002E-4,2.3E-3,4.7999999999999996E-3,4.0000000000000002E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,375,1.0609999999999999,1.085,null,null,null,null,375,1.1759999999999999,1.196]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Percentage Covered by Short-Term Sick Leave",0.66,"%",null,23,null,null,null,null,null,null,null,null,null,null,null,"Urban",null,null,null,null,null,null,null,51,3.1600000000000003E-2,7.0699999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,0.8679,297.01949999999999,6.5199999999999994E-2,1.1000000000000001E-3,2.8999999999999998E-3,1.37E-2,1E-3,null,null,null,null,50,0.49609999999999999,239.95859999999999,2.07E-2,4.0000000000000002E-4,2.3999999999999998E-3,4.7999999999999996E-3,4.0000000000000002E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,400,1.0720000000000001,1.1000000000000001,null,null,null,null,400,1.194,1.216]
[null,"Accident Cost Parameters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Percentage of Sick Days Reduced When Active at Least 30 Minutes per Day",0.06,"%",null,24,null,null,null,null,null,null,null,null,"Mode","Age Cohort",null,"South","North","Rural",null,null,null,null,null,52,3.2099999999999997E-2,7.3499999999999996E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51,0.86080000000000001,300.5677,6.5500000000000003E-2,1.1000000000000001E-3,3.0000000000000001E-3,1.38E-2,1E-3,null,null,null,null,51,0.49370000000000003,243.83770000000001,2.0899999999999998E-2,4.0000000000000002E-4,2.3999999999999998E-3,4.8999999999999998E-3,4.0000000000000002E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,425,1.0820000000000001,1.1140000000000001,null,null,null,null,425,1.212,1.2350000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cycling","Adults",null,2.29,2.29,7.89,null,null,null,null,null,53,3.2500000000000001E-2,7.6399999999999996E-2,null,null,null,null,"COST OF HIGHWAY CRASHES",null,null,null,null,null,null,null,"PASSING LANE CRASH REDUCTION FACTORS",null,null,null,null,null,null,null,null,null,52,0.85370000000000001,304.1583,6.59E-2,1.1000000000000001E-3,3.0000000000000001E-3,1.3899999999999999E-2,1E-3,null,null,null,null,52,0.49130000000000001,247.77940000000001,2.1100000000000001E-2,4.0000000000000002E-4,2.3999999999999998E-3,4.8999999999999998E-3,4.0000000000000002E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,450,1.093,1.129,null,null,null,null,450,1.23,1.2549999999999999]
[null,null,"Cost of a Fatality",null,{"$f":"ROUND(11600000*(1.1578/1.1385)*ValueUpdate,-5)","v":11800000},"$/event",null,13,null,null,null,null,null,null,null,null,null,null,"Health (Mortality Reduction)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Children <16",null,0.99,0.99,0.78,null,null,null,null,null,54,3.3000000000000002E-2,7.9399999999999998E-2,null,null,null,null,"($/crash)",null,null,null,null,null,null,null,"(rate with passing lane/rate without passing lane)",null,null,null,null,null,null,null,null,null,53,0.84670000000000001,307.79180000000002,6.6299999999999998E-2,1.1000000000000001E-3,3.0000000000000001E-3,1.4E-2,1E-3,null,null,null,null,53,0.4889,251.78489999999999,2.1299999999999999E-2,4.0000000000000002E-4,2.5000000000000001E-3,5.0000000000000001E-3,4.0000000000000002E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Percentage of Cyclists Aged 16-64",{"$f":"IF(ProjLoc=1,AJ51,IF(ProjLoc=2,AK51,AL51))","v":0.44600000000000001},"%",null,null,null,null,null,null,null,null,null,null,"Walking","Adults",null,0.68,0.68,0.6,null,null,null,null,null,55,3.3399999999999999E-2,8.2600000000000007E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54,0.83979999999999999,311.46870000000001,6.6699999999999995E-2,1.1000000000000001E-3,3.0999999999999999E-3,1.41E-2,1E-3,null,null,null,null,54,0.48659999999999998,255.8552,2.1499999999999998E-2,4.0000000000000002E-4,2.5000000000000001E-3,5.1000000000000004E-3,4.0000000000000002E-4]
[null,null,"Cost of an Injury",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Percentage of Pedestrians Aged 16-74",{"$f":"IF(ProjLoc=1,AJ52,IF(ProjLoc=2,AK52,AL52))","v":0.79900000000000004},"%",null,null,null,null,null,null,null,null,null,null,null,"Children <16",null,0.63,0.63,1.08,null,null,null,null,null,56,3.3700000000000001E-2,8.6499999999999994E-2,null,null,null,null,"Crash Type","Urban","Suburban","Rural","Average",null,null,null,"Minimum ADT","Fatality","Injury","PDO",null,null,null,null,null,null,55,0.83289999999999997,315.18950000000001,6.7100000000000007E-2,1.1000000000000001E-3,3.0999999999999999E-3,1.4200000000000001E-2,1E-3,null,null,null,null,55,0.48420000000000002,259.99119999999999,2.1700000000000001E-2,4.0000000000000002E-4,2.5999999999999999E-3,5.1000000000000004E-3,4.0000000000000002E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: Texas Transportation Institute, 1994",null,null,null,null,null,null,"Source: ARRB Research Board TR VOC Model"]
[null,null,null,"Level A (Severe)",564300,"$/event",null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57,3.4000000000000002E-2,9.0700000000000003E-2,null,null,null,null,"Fatal Crash",{"$f":"ROUND(FatValue*AZ26+(InjAValue*AZ$12+InjBValue*AZ$13+InjCValue*AZ$14)*AZ33+NoInjValue*AZ41,-5)","v":13000000},{"$f":"ROUND(FatValue*BA26+(InjAValue*BA$12+InjBValue*BA$13+InjCValue*BA$14)*BA33+NoInjValue*BA41,-5)","v":12900000},{"$f":"ROUND(FatValue*BB26+(InjAValue*BB$12+InjBValue*BB$13+InjCValue*BB$14)*BB33+NoInjValue*BB41,-5)","v":13600000},{"$f":"ROUND(FatValue*BC26+(InjAValue*BC$12+InjBValue*BC$13+InjCValue*BC$14)*BC33+NoInjValue*BC41,-5)","v":13200000},null,null,null,0,0.25,0.69399999999999995,0.92600000000000005,null,null,null,null,null,null,56,0.81669999999999998,317.38749999999999,6.6799999999999998E-2,1.1000000000000001E-3,3.0999999999999999E-3,1.43E-2,1E-3,null,null,null,null,56,0.47720000000000001,262.64600000000002,2.18E-2,4.0000000000000002E-4,2.5999999999999999E-3,5.1999999999999998E-3,4.0000000000000002E-4]
[null,null,null,"Level B (Moderate)",153700,"$/event",null,13,null,null,null,null,null,null,null,null,null,null,null,"Percentage Reduction in Mortality per 365 Annual Cycling Miles",4.4999999999999998E-2,"%",null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58,3.4299999999999997E-2,9.5000000000000001E-2,null,null,null,null,"Injury Crash",{"$f":"ROUND((InjAValue*AZ$12+InjBValue*AZ$13+InjCValue*AZ$14)*AZ34+NoInjValue*AZ42,-2)","v":185000},{"$f":"ROUND((InjAValue*BA$12+InjBValue*BA$13+InjCValue*BA$14)*BA34+NoInjValue*BA42,-2)","v":185100},{"$f":"ROUND((InjAValue*BB$12+InjBValue*BB$13+InjCValue*BB$14)*BB34+NoInjValue*BB42,-2)","v":191200},{"$f":"ROUND((InjAValue*BC$12+InjBValue*BC$13+InjCValue*BC$14)*BC34+NoInjValue*BC42,-2)","v":185800},null,null,null,5000,0.192,0.80300000000000005,0.96499999999999997,null,null,null,null,null,null,57,0.80079999999999996,319.60090000000002,6.6600000000000006E-2,1.1000000000000001E-3,3.2000000000000002E-3,1.44E-2,1E-3,null,null,null,null,57,0.4703,265.3279,2.1999999999999999E-2,4.0000000000000002E-4,2.5999999999999999E-3,5.3E-3,4.0000000000000002E-4]
[null,null,null,"Level C (Minor)",78500,"$/event",null,13,null,null,null,null,null,null,null,null,null,null,null,"Percentage Reduction in Mortality per 365 Annual Walking Miles",0.09,"%",null,20,null,null,null,null,null,null,null,null,"TRIP PURPOSE FOR ACTIVE TRANSPORTATION TRIPS",null,null,null,null,null,null,null,null,null,null,59,3.4500000000000003E-2,9.9500000000000005E-2,null,null,null,null,"PDO Crash",{"$f":"ROUND(NoInjValue*AZ43,-2)","v":8600},{"$f":"ROUND(NoInjValue*BA43,-2)","v":9700},{"$f":"ROUND(NoInjValue*BB43,-2)","v":7600},{"$f":"ROUND(NoInjValue*BC43,-2)","v":9400},null,null,null,10000,0.84,0.57699999999999996,0.97799999999999998,null,null,null,null,null,null,58,0.78520000000000001,321.8297,6.6400000000000001E-2,1.1000000000000001E-3,3.2000000000000002E-3,1.44E-2,1.1000000000000001E-3,null,null,null,null,58,0.46350000000000002,268.03719999999998,2.2200000000000001E-2,4.0000000000000002E-4,2.5999999999999999E-3,5.4000000000000003E-3,4.0000000000000002E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(percent of trips)",null,null,null,null,null,null,null,null,null,null,60,3.4799999999999998E-2,0.1043,null,null,null,null,"All Types",{"$f":"ROUND(AZ50*AZ64+AZ51*AZ65+AZ52*AZ66,-2)","v":123400},{"$f":"ROUND(BA50*BA64+BA51*BA65+BA52*BA66,-2)","v":161900},{"$f":"ROUND(BB50*BB64+BB51*BB65+BB52*BB66,-2)","v":351000},{"$f":"ROUND(BC50*BC64+BC51*BC65+BC52*BC66,-2)","v":163500},null,null,null,null,null,null,null,null,null,null,null,null,null,59,0.76990000000000003,324.07400000000001,6.6199999999999995E-2,1.1999999999999999E-3,3.2000000000000002E-3,1.4500000000000001E-2,1.1000000000000001E-3,null,null,null,null,59,0.45679999999999998,270.77409999999998,2.23E-2,4.0000000000000002E-4,2.7000000000000001E-3,5.4999999999999997E-3,4.0000000000000002E-4]
[null,null,"Cost of Property Damage",null,4800,"$/event",null,14,null,null,null,null,null,null,null,null,null,null,null,"Morality Rate - All Causes (Aged 20-64)",252,"#/100,000 people",null,25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61,3.5099999999999999E-2,0.1062,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,0.75490000000000002,326.334,6.6000000000000003E-2,1.1999999999999999E-3,3.2000000000000002E-3,1.46E-2,1.1000000000000001E-3,null,null,null,null,60,0.45019999999999999,273.53899999999999,2.2499999999999999E-2,4.0000000000000002E-4,2.7000000000000001E-3,5.7000000000000002E-3,4.0000000000000002E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Morality Rate - All Causes (Aged 20-74)",392,"#/100,000 people",null,25,null,null,null,null,null,null,null,null,null,null,null,"Urban",null,null,null,null,null,null,null,62,3.5299999999999998E-2,0.10829999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61,0.75190000000000001,328.7321,6.7199999999999996E-2,1.1999999999999999E-3,3.2000000000000002E-3,1.5100000000000001E-2,1.1000000000000001E-3,null,null,null,null,61,0.44550000000000001,275.30180000000001,2.2700000000000001E-2,5.0000000000000001E-4,2.7000000000000001E-3,5.7999999999999996E-3,4.0000000000000002E-4]
[null,null,"Cost of Highway Crash",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mode","Trip Purpose",null,"South","North","Rural",null,null,null,null,null,63,3.56E-2,0.1104,null,null,null,"Source: Combination of above four tables",null,null,null,null,null,null,null,"Source: Taylor and Jain, 1991",null,null,null,null,null,null,null,null,null,null,62,0.749,331.14769999999999,6.8400000000000002E-2,1.1999999999999999E-3,3.3E-3,1.5599999999999999E-2,1.1000000000000001E-3,null,null,null,null,62,0.44080000000000003,277.07600000000002,2.29E-2,5.0000000000000001E-4,2.7000000000000001E-3,5.8999999999999999E-3,4.0000000000000002E-4]
[null,null,null,"Fatal Crash",{"$f":"IF(ProjLoc=3,HwyFatCostR,HwyFatCostU)","v":13000000},"$/crash",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cycling","Commuting",null,0.186,0.186,9.9000000000000005E-2,null,null,null,null,null,64,3.5799999999999998E-2,0.1125,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63,0.746,333.58120000000002,6.9699999999999998E-2,1.2999999999999999E-3,3.3E-3,1.6E-2,1.1999999999999999E-3,null,null,null,null,63,0.43619999999999998,278.86160000000001,2.3099999999999999E-2,5.0000000000000001E-4,2.8E-3,6.1000000000000004E-3,4.0000000000000002E-4]
[null,null,null,"Injury Crash",{"$f":"IF(ProjLoc=3,HwyInjCostR,HwyInjCostU)","v":185000},"$/crash",null,null,null,null,null,null,null,null,null,null,null,"Sources: 19) 2017 National Household Travel Survey, 20) 2017 WHO HEAT Model Documentation, 21) Hood et al., 2011, 22) Heuman et al., 2005, ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recreation",null,0.46100000000000002,0.46100000000000002,0.622,null,null,null,null,null,65,3.61E-2,0.11459999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64,0.74299999999999999,336.03250000000003,7.0999999999999994E-2,1.2999999999999999E-3,3.3E-3,1.6500000000000001E-2,1.1999999999999999E-3,null,null,null,null,64,0.43159999999999998,280.65870000000001,2.3300000000000001E-2,5.0000000000000001E-4,2.8E-3,6.1999999999999998E-3,5.0000000000000001E-4]
[null,null,null,"PDO Crash",{"$f":"IF(ProjLoc=3,HwyPDOCostR,HwyPDOCostU)","v":8600},"$/crash",null,null,null,null,null,null,null,null,null,null,null,"23) Maestas et al., 2018, 24) World Health Organization, 2003, 25) California Health and Human Services Agency, 2019 Final Deaths",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Destination",null,0.35299999999999998,0.35299999999999998,0.27900000000000003,null,null,null,null,null,66,3.61E-2,0.1138,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65,0.74009999999999998,338.5018,7.2300000000000003E-2,1.2999999999999999E-3,3.3E-3,1.7100000000000001E-2,1.1999999999999999E-3,null,null,null,null,65,0.42709999999999998,282.46730000000002,2.35E-2,5.0000000000000001E-4,2.8E-3,6.4000000000000003E-3,5.0000000000000001E-4]
[null,null,null,"Average Cost",{"$f":"IF(ProjLoc=3,AvgAccCostR,AvgAccCostU)","v":123400},"$/crash",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Walking","Commuting",null,5.1999999999999998E-2,5.1999999999999998E-2,6.2E-2,null,null,null,null,null,67,3.6200000000000003E-2,0.113,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66,0.73799999999999999,339.07780000000002,7.2800000000000004E-2,1.4E-3,3.3999999999999998E-3,1.72E-2,1.1999999999999999E-3,null,null,null,null,66,0.42499999999999999,283.24509999999998,2.3599999999999999E-2,5.0000000000000001E-4,2.8E-3,6.4999999999999997E-3,5.0000000000000001E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recreation",null,0.55000000000000004,0.55000000000000004,0.63500000000000001,null,null,null,null,null,68,3.6299999999999999E-2,0.1123,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67,0.7359,339.65469999999999,7.3200000000000001E-2,1.4E-3,3.3999999999999998E-3,1.7299999999999999E-2,1.2999999999999999E-3,null,null,null,null,67,0.4229,284.02499999999998,2.3699999999999999E-2,5.0000000000000001E-4,2.8E-3,6.6E-3,5.0000000000000001E-4]
[null,null,"Statewide Highway Crash Rates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Destination",null,0.39800000000000002,0.39800000000000002,0.30299999999999999,null,null,null,null,null,69,3.6400000000000002E-2,0.1115,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68,0.73380000000000001,340.23259999999999,7.3700000000000002E-2,1.4E-3,3.3999999999999998E-3,1.7500000000000002E-2,1.2999999999999999E-3,null,null,null,null,68,0.42080000000000001,284.80700000000002,2.3800000000000002E-2,5.0000000000000001E-4,2.8E-3,6.7000000000000002E-3,5.0000000000000001E-4]
[null,null,null,"Fatal Crash",{"$f":"ROUND(3628/773922,3)","v":5.0000000000000001E-3},"per mil veh-mi",null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70,3.6499999999999998E-2,0.11070000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69,0.73180000000000001,340.81150000000002,7.4200000000000002E-2,1.4E-3,3.3999999999999998E-3,1.7600000000000001E-2,1.2999999999999999E-3,null,null,null,null,69,0.41870000000000002,285.59120000000001,2.3900000000000001E-2,5.0000000000000001E-4,2.8E-3,6.7999999999999996E-3,5.0000000000000001E-4]
[null,null,null,"Injury Crash",{"$f":"ROUND(218217/773922,2)","v":0.28000000000000003},"per mil veh-mi",null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70,0.72970000000000002,341.39139999999998,7.46E-2,1.4E-3,3.3999999999999998E-3,1.78E-2,1.2999999999999999E-3,null,null,null,null,70,0.41660000000000003,286.3775,2.41E-2,5.0000000000000001E-4,2.8E-3,6.8999999999999999E-3,5.0000000000000001E-4]
[null,null,null,"PDO Crash",{"$f":"ROUND(474304/773922,2)","v":0.61},"per mil veh-mi",null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: 2017 National Household Travel Survey, California Sample",null,null,null,null,null,null,null,null,null,null,"* Includes motorcycles & medium duty vehicles"]
[null,null,null,"Non-Freeway",1.04,"per mil veh-mi",null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Note: Five mph is best estimate for idling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Truck",0,1.3149999999999999,11.029400000000001,1.0065,1E-4,1E-4,7.0300000000000001E-2,1E-4,null,null,null,"Truck",0,0.66590000000000005,5.1022999999999996,0.76559999999999995,0,1E-4,2.0299999999999999E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,2.3136000000000001,1696.8925999999999,2.1959,4.82E-2,1.6400000000000001E-2,0.30649999999999999,4.5999999999999999E-2,null,null,null,null,5,0.65159999999999996,865.16229999999996,0.42770000000000002,0.01,8.3000000000000001E-3,4.7800000000000002E-2,9.4999999999999998E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: California Air Resources Board,",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,2.2435999999999998,1668.3322000000001,2.2233000000000001,4.6399999999999997E-2,1.61E-2,0.28810000000000002,4.4299999999999999E-2,null,null,null,null,6,0.66249999999999998,866.04849999999999,0.50160000000000005,9.7000000000000003E-3,8.3000000000000001E-3,4.65E-2,9.1999999999999998E-3]
[null,"Sources: 1) Office of Management and Budget (OMB), 2) Review of OMB and State",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EMFAC2021, 2024 & 2044 average",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,2.1757,1640.2524000000001,2.2511000000000001,4.4699999999999997E-2,1.5699999999999999E-2,0.27079999999999999,4.2599999999999999E-2,null,null,null,null,7,0.67369999999999997,866.9357,0.58819999999999995,9.4000000000000004E-3,8.2000000000000007E-3,4.53E-2,8.9999999999999993E-3]
[null,"Treasurer's Office data, 3) Bureau of Labor Statistics (BLS) OES 2020, 4) BLS Employment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,2.1097999999999999,1612.6452999999999,2.2791999999999999,4.2999999999999997E-2,1.54E-2,0.25459999999999999,4.1000000000000002E-2,null,null,null,null,8,0.68500000000000005,867.82380000000001,0.68969999999999998,9.1000000000000004E-3,8.2000000000000007E-3,4.41E-2,8.6999999999999994E-3]
[null,"Cost Index, 5) USDOT Department Guidance 2021, 6) California Department of Transportation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,2.0459999999999998,1585.5029,2.3075999999999999,4.1399999999999999E-2,1.5100000000000001E-2,0.23930000000000001,3.95E-2,null,null,null,null,9,0.6966,868.71280000000002,0.80879999999999996,8.8000000000000005E-3,8.2000000000000007E-3,4.2999999999999997E-2,8.3999999999999995E-3]
[null,"TSI and Traffic Operations, 7) IDAS model, 8) AAA Daily Fuel Gauge Report 2021, 9) California",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,1.9841,1558.8172,2.3365,3.9800000000000002E-2,1.4800000000000001E-2,0.22489999999999999,3.7999999999999999E-2,null,null,null,null,10,0.70830000000000004,869.60270000000003,0.94840000000000002,8.6E-3,8.0999999999999996E-3,4.19E-2,8.2000000000000007E-3]
[null,"Board of Equalization, 10) Caltrans Transportation Funding in California 2020, 11) AAA Your",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,1.8688,1490.2475999999999,2.1839,3.7699999999999997E-2,1.41E-2,0.21110000000000001,3.5999999999999997E-2,null,null,null,null,11,0.66,836.53880000000004,0.88519999999999999,8.3000000000000001E-3,7.7999999999999996E-3,3.9800000000000002E-2,7.9000000000000008E-3]
[null,"Driving Costs 2021, 12) American Transportation Research Institute 2021, 13) USDOT VSL, ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,1.7601,1424.6943000000001,2.0413000000000001,3.5700000000000003E-2,1.35E-2,0.1981,3.4099999999999998E-2,null,null,null,null,12,0.61499999999999999,804.73209999999995,0.82609999999999995,8.0000000000000002E-3,7.4999999999999997E-3,3.78E-2,7.7000000000000002E-3]
[null,"14) NHTSA 2010, 15) Crash Data on California State Highways 2018",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,1.6577999999999999,1362.0246,1.9079999999999999,3.3799999999999997E-2,1.29E-2,0.186,3.2300000000000002E-2,null,null,null,null,13,0.57310000000000005,774.13480000000004,0.77100000000000002,7.7999999999999996E-3,7.3000000000000001E-3,3.5900000000000001E-2,7.4000000000000003E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,1.5615000000000001,1302.1116,1.7834000000000001,3.2000000000000001E-2,1.24E-2,0.17460000000000001,3.0599999999999999E-2,null,null,null,null,14,0.53400000000000003,744.70079999999996,0.71960000000000002,7.6E-3,7.0000000000000001E-3,3.4099999999999998E-2,7.1999999999999998E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,1.4706999999999999,1244.8340000000001,1.667,3.0300000000000001E-2,1.18E-2,0.16389999999999999,2.9000000000000001E-2,null,null,null,null,15,0.49759999999999999,716.38599999999997,0.67159999999999997,7.3000000000000001E-3,6.7000000000000002E-3,3.2399999999999998E-2,7.0000000000000001E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,1.3769,1231.6228000000001,1.6476999999999999,2.8199999999999999E-2,1.17E-2,0.1517,2.69E-2,null,null,null,null,16,0.45839999999999997,707.56700000000001,0.67120000000000002,6.8999999999999999E-3,6.7000000000000002E-3,3.0300000000000001E-2,6.6E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,1.2889999999999999,1218.5517,1.6286,2.6200000000000001E-2,1.1599999999999999E-2,0.1404,2.5100000000000001E-2,null,null,null,null,17,0.42220000000000002,698.85659999999996,0.67090000000000005,6.4999999999999997E-3,6.6E-3,2.8299999999999999E-2,6.1999999999999998E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,1.2067000000000001,1205.6194,1.6096999999999999,2.4400000000000002E-2,1.15E-2,0.13,2.3300000000000001E-2,null,null,null,null,18,0.38900000000000001,690.25340000000006,0.67059999999999997,6.1000000000000004E-3,6.4999999999999997E-3,2.6499999999999999E-2,5.7999999999999996E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,1.1296999999999999,1192.8244,1.591,2.2700000000000001E-2,1.1299999999999999E-2,0.12039999999999999,2.1700000000000001E-2,null,null,null,null,19,0.35830000000000001,681.75620000000004,0.67030000000000001,5.7000000000000002E-3,6.4000000000000003E-3,2.47E-2,5.4999999999999997E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,1.0576000000000001,1180.1650999999999,1.5726,2.1100000000000001E-2,1.12E-2,0.1114,2.01E-2,null,null,null,null,20,0.33,673.36350000000004,0.66990000000000005,5.4000000000000003E-3,6.3E-3,2.3099999999999999E-2,5.1999999999999998E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,1.0154000000000001,1138.1322,1.5314000000000001,2.0799999999999999E-2,1.0800000000000001E-2,0.1089,1.9900000000000001E-2,null,null,null,null,21,0.31569999999999998,654.89210000000003,0.63229999999999997,5.4000000000000003E-3,6.1999999999999998E-3,2.3E-2,5.1000000000000004E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,0.97489999999999999,1097.5963999999999,1.4913000000000001,2.06E-2,1.04E-2,0.1065,1.9699999999999999E-2,null,null,null,null,22,0.30209999999999998,636.92740000000003,0.5968,5.3E-3,6.0000000000000001E-3,2.29E-2,5.1000000000000004E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,0.93610000000000004,1058.5043000000001,1.4521999999999999,2.0400000000000001E-2,1.01E-2,0.1041,1.95E-2,null,null,null,null,23,0.28899999999999998,619.45550000000003,0.56320000000000003,5.3E-3,5.7999999999999996E-3,2.2700000000000001E-2,5.0000000000000001E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,0.89880000000000004,1020.8046000000001,1.4140999999999999,2.01E-2,9.7000000000000003E-3,0.1017,1.9199999999999998E-2,null,null,null,null,24,0.27650000000000002,602.46289999999999,0.53159999999999996,5.1999999999999998E-3,5.7000000000000002E-3,2.2599999999999999E-2,5.0000000000000001E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,0.8629,984.44749999999999,1.3771,1.9900000000000001E-2,9.2999999999999992E-3,9.9500000000000005E-2,1.9E-2,null,null,null,null,25,0.26450000000000001,585.93640000000005,0.50170000000000003,5.1999999999999998E-3,5.4999999999999997E-3,2.2499999999999999E-2,4.8999999999999998E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,0.82969999999999999,974.59040000000005,1.3491,1.8800000000000001E-2,9.1999999999999998E-3,9.35E-2,1.7999999999999999E-2,null,null,null,null,26,0.2525,579.66480000000001,0.48359999999999997,5.0000000000000001E-3,5.4000000000000003E-3,2.1299999999999999E-2,4.7000000000000002E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,0.79769999999999996,964.83190000000002,1.3216000000000001,1.78E-2,9.1000000000000004E-3,8.7900000000000006E-2,1.7000000000000001E-2,null,null,null,null,27,0.24099999999999999,573.46029999999996,0.4662,4.7000000000000002E-3,5.4000000000000003E-3,2.0199999999999999E-2,4.4999999999999997E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,0.76700000000000002,955.1712,1.2948,1.6799999999999999E-2,8.9999999999999993E-3,8.2699999999999996E-2,1.61E-2,null,null,null,null,28,0.23,567.32219999999995,0.44929999999999998,4.4999999999999997E-3,5.3E-3,1.9099999999999999E-2,4.3E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,0.73740000000000006,945.60720000000003,1.2684,1.5900000000000001E-2,8.8999999999999999E-3,7.7700000000000005E-2,1.52E-2,null,null,null,null,29,0.21959999999999999,561.24980000000005,0.43309999999999998,4.3E-3,5.3E-3,1.8100000000000002E-2,4.1000000000000003E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,0.70899999999999996,936.13890000000004,1.2425999999999999,1.5100000000000001E-2,8.8000000000000005E-3,7.3099999999999998E-2,1.44E-2,null,null,null,null,30,0.20960000000000001,555.24239999999998,0.41749999999999998,4.1000000000000003E-3,5.1999999999999998E-3,1.72E-2,3.8999999999999998E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,0.67789999999999995,941.27160000000003,1.2298,1.44E-2,8.8999999999999999E-3,6.8199999999999997E-2,1.37E-2,null,null,null,null,31,0.20180000000000001,559.83029999999997,0.41310000000000002,4.0000000000000001E-3,5.1999999999999998E-3,1.6199999999999999E-2,3.8E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,0.6482,946.43230000000005,1.2171000000000001,1.38E-2,8.8999999999999999E-3,6.3600000000000004E-2,1.3100000000000001E-2,null,null,null,null,32,0.19420000000000001,564.45609999999999,0.4088,3.8999999999999998E-3,5.3E-3,1.5299999999999999E-2,3.8E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,0.61980000000000002,951.62139999999999,1.2045999999999999,1.3100000000000001E-2,8.8999999999999999E-3,5.9299999999999999E-2,1.26E-2,null,null,null,null,33,0.187,569.12009999999998,0.40450000000000003,3.8999999999999998E-3,5.3E-3,1.44E-2,3.7000000000000002E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,0.59260000000000002,956.83889999999997,1.1920999999999999,1.26E-2,8.9999999999999993E-3,5.5300000000000002E-2,1.2E-2,null,null,null,null,34,0.18,573.82259999999997,0.40029999999999999,3.8E-3,5.3E-3,1.3599999999999999E-2,3.5999999999999999E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,0.56659999999999999,962.08500000000004,1.1798,1.2E-2,8.9999999999999993E-3,5.16E-2,1.15E-2,null,null,null,null,35,0.17330000000000001,578.56399999999996,0.39610000000000001,3.7000000000000002E-3,5.4000000000000003E-3,1.2800000000000001E-2,3.5000000000000001E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,0.55049999999999999,967.41949999999997,1.1662999999999999,1.18E-2,9.1000000000000004E-3,4.8800000000000003E-2,1.1299999999999999E-2,null,null,null,null,36,0.16880000000000001,584.06709999999998,0.38829999999999998,3.8E-3,5.4000000000000003E-3,1.2200000000000001E-2,3.5999999999999999E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,0.53490000000000004,972.78359999999998,1.1529,1.1599999999999999E-2,9.1000000000000004E-3,4.6199999999999998E-2,1.0999999999999999E-2,null,null,null,null,37,0.16450000000000001,589.62249999999995,0.38059999999999999,3.8E-3,5.4999999999999997E-3,1.1599999999999999E-2,3.7000000000000002E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,0.51970000000000005,978.17750000000001,1.1395999999999999,1.1299999999999999E-2,9.1000000000000004E-3,4.3700000000000003E-2,1.0800000000000001E-2,null,null,null,null,38,0.1603,595.23080000000004,0.37309999999999999,3.8999999999999998E-3,5.4999999999999997E-3,1.11E-2,3.8E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,0.505,983.60130000000004,1.1266,1.11E-2,9.1999999999999998E-3,4.1300000000000003E-2,1.06E-2,null,null,null,null,39,0.15609999999999999,600.89239999999995,0.36580000000000001,4.0000000000000001E-3,5.5999999999999999E-3,1.0500000000000001E-2,3.8E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,0.49059999999999998,989.05510000000004,1.1135999999999999,1.09E-2,9.1999999999999998E-3,3.9100000000000003E-2,1.04E-2,null,null,null,null,40,0.15210000000000001,606.60789999999997,0.35859999999999997,4.1000000000000003E-3,5.5999999999999999E-3,0.01,3.8999999999999998E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,0.48680000000000001,984.5077,1.0993999999999999,1.0999999999999999E-2,9.1999999999999998E-3,3.8199999999999998E-2,1.0500000000000001E-2,null,null,null,null,41,0.1479,611.86289999999997,0.35299999999999998,4.4000000000000003E-3,5.7000000000000002E-3,9.7999999999999997E-3,4.1999999999999997E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,0.4829,979.98119999999994,1.0853999999999999,1.11E-2,9.1000000000000004E-3,3.7400000000000003E-2,1.06E-2,null,null,null,null,42,0.14380000000000001,617.16330000000005,0.34739999999999999,4.5999999999999999E-3,5.7000000000000002E-3,9.5999999999999992E-3,4.4000000000000003E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,0.47910000000000003,975.47540000000004,1.0714999999999999,1.11E-2,9.1000000000000004E-3,3.6600000000000001E-2,1.06E-2,null,null,null,null,43,0.1399,622.50959999999998,0.34200000000000003,4.8999999999999998E-3,5.7999999999999996E-3,9.4000000000000004E-3,4.7000000000000002E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,0.4753,970.99040000000002,1.0579000000000001,1.12E-2,9.1000000000000004E-3,3.5900000000000001E-2,1.0699999999999999E-2,null,null,null,null,44,0.13600000000000001,627.90229999999997,0.33660000000000001,5.1999999999999998E-3,5.7999999999999996E-3,9.2999999999999992E-3,5.0000000000000001E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,0.47160000000000002,966.52610000000004,1.0444,1.1299999999999999E-2,8.9999999999999993E-3,3.5099999999999999E-2,1.0800000000000001E-2,null,null,null,null,45,0.1323,633.34169999999995,0.33139999999999997,5.5999999999999999E-3,5.8999999999999999E-3,9.1000000000000004E-3,5.3E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,0.47620000000000001,930.22239999999999,1.0417000000000001,1.15E-2,8.6999999999999994E-3,3.6799999999999999E-2,1.0999999999999999E-2,null,null,null,null,46,0.13,609.35320000000002,0.31030000000000002,5.7000000000000002E-3,5.7000000000000002E-3,9.2999999999999992E-3,5.4000000000000003E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,0.48089999999999999,895.28229999999996,1.0390999999999999,1.18E-2,8.3999999999999995E-3,3.8600000000000002E-2,1.12E-2,null,null,null,null,47,0.1278,586.27319999999997,0.29060000000000002,5.7999999999999996E-3,5.4999999999999997E-3,9.5999999999999992E-3,5.4999999999999997E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,0.48570000000000002,861.65459999999996,1.0364,1.2E-2,8.0999999999999996E-3,4.0500000000000001E-2,1.15E-2,null,null,null,null,48,0.12559999999999999,564.06740000000002,0.2722,5.8999999999999999E-3,5.3E-3,9.9000000000000008E-3,5.5999999999999999E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,0.49049999999999999,829.28989999999999,1.0338000000000001,1.23E-2,7.7999999999999996E-3,4.2500000000000003E-2,1.17E-2,null,null,null,null,49,0.1234,542.70270000000005,0.25490000000000002,6.0000000000000001E-3,5.1000000000000004E-3,1.0200000000000001E-2,5.7000000000000002E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,0.49530000000000002,798.14099999999996,1.0310999999999999,1.2500000000000001E-2,7.4999999999999997E-3,4.4499999999999998E-2,1.2E-2,null,null,null,null,50,0.12130000000000001,522.1472,0.2387,6.1000000000000004E-3,4.8999999999999998E-3,1.0500000000000001E-2,5.7999999999999996E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51,0.48010000000000003,830.70860000000005,1.0417000000000001,1.3100000000000001E-2,7.7999999999999996E-3,4.2500000000000003E-2,1.2500000000000001E-2,null,null,null,null,51,0.11840000000000001,546.12260000000003,0.25480000000000003,6.7000000000000002E-3,5.1000000000000004E-3,1.01E-2,6.4000000000000003E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52,0.46529999999999999,864.60519999999997,1.0523,1.3599999999999999E-2,8.0999999999999996E-3,4.0500000000000001E-2,1.2999999999999999E-2,null,null,null,null,52,0.11559999999999999,571.19889999999998,0.27189999999999998,7.3000000000000001E-3,5.3E-3,9.7999999999999997E-3,7.0000000000000001E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,0.45100000000000001,899.88480000000004,1.0630999999999999,1.4200000000000001E-2,8.5000000000000006E-3,3.8600000000000002E-2,1.3599999999999999E-2,null,null,null,null,53,0.1129,597.42660000000001,0.29020000000000001,7.9000000000000008E-3,5.5999999999999999E-3,9.4000000000000004E-3,7.6E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54,0.43709999999999999,936.60400000000004,1.0739000000000001,1.49E-2,8.8000000000000005E-3,3.6900000000000002E-2,1.4200000000000001E-2,null,null,null,null,54,0.11020000000000001,624.85850000000005,0.30969999999999998,8.6999999999999994E-3,5.7999999999999996E-3,9.1000000000000004E-3,8.3000000000000001E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55,0.42359999999999998,974.82159999999999,1.0849,1.55E-2,9.1000000000000004E-3,3.5200000000000002E-2,1.4800000000000001E-2,null,null,null,null,55,0.1076,653.55010000000004,0.3306,9.4999999999999998E-3,6.1000000000000004E-3,8.8000000000000005E-3,9.1000000000000004E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56,0.41,1022.8646,1.0831999999999999,1.6400000000000001E-2,9.5999999999999992E-3,3.15E-2,1.5699999999999999E-2,null,null,null,null,56,0.1045,686.27470000000005,0.36480000000000001,1.0500000000000001E-2,6.4000000000000003E-3,8.5000000000000006E-3,0.01]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57,0.39689999999999998,1073.2754,1.0814999999999999,1.7299999999999999E-2,1.01E-2,2.8199999999999999E-2,1.6500000000000001E-2,null,null,null,null,57,0.10150000000000001,720.63789999999995,0.40250000000000002,1.1599999999999999E-2,6.7000000000000002E-3,8.3000000000000001E-3,1.11E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58,0.3841,1126.1706999999999,1.0797000000000001,1.83E-2,1.0500000000000001E-2,2.52E-2,1.7500000000000002E-2,null,null,null,null,58,9.8599999999999993E-2,756.72170000000006,0.44419999999999998,1.29E-2,7.1000000000000004E-3,8.0000000000000002E-3,1.23E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59,0.37180000000000002,1181.6728000000001,1.0780000000000001,1.9300000000000001E-2,1.11E-2,2.2599999999999999E-2,1.84E-2,null,null,null,null,59,9.5699999999999993E-2,794.6123,0.49020000000000002,1.43E-2,7.4000000000000003E-3,7.7999999999999996E-3,1.37E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,0.3599,1239.9103,1.0763,2.0299999999999999E-2,1.1599999999999999E-2,2.0199999999999999E-2,1.95E-2,null,null,null,null,60,9.2999999999999999E-2,834.40020000000004,0.54090000000000005,1.5800000000000002E-2,7.7999999999999996E-3,7.6E-3,1.5100000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61,0.35010000000000002,1264.0963999999999,1.1266,2.1600000000000001E-2,1.18E-2,2.0199999999999999E-2,2.06E-2,null,null,null,null,61,9.1800000000000007E-2,852.48789999999997,0.58609999999999995,1.6899999999999998E-2,8.0000000000000002E-3,7.7999999999999996E-3,1.6199999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62,0.34060000000000001,1288.7544,1.1792,2.29E-2,1.21E-2,2.01E-2,2.1899999999999999E-2,null,null,null,null,62,9.0700000000000003E-2,870.96770000000004,0.6351,1.8100000000000002E-2,8.2000000000000007E-3,8.0999999999999996E-3,1.7299999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63,0.33129999999999998,1313.8933,1.2343,2.4299999999999999E-2,1.23E-2,2.01E-2,2.3199999999999998E-2,null,null,null,null,63,8.9599999999999999E-2,889.84810000000004,0.68820000000000003,1.9300000000000001E-2,8.3000000000000001E-3,8.3999999999999995E-3,1.8499999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64,0.32229999999999998,1339.5226,1.292,2.58E-2,1.26E-2,2.01E-2,2.47E-2,null,null,null,null,64,8.8499999999999995E-2,909.1377,0.74570000000000003,2.06E-2,8.5000000000000006E-3,8.6E-3,1.9699999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65,0.3135,1365.6518000000001,1.3524,2.7400000000000001E-2,1.2800000000000001E-2,0.02,2.6200000000000001E-2,null,null,null,null,65,8.7400000000000005E-2,928.84559999999999,0.80810000000000004,2.1999999999999999E-2,8.6999999999999994E-3,8.8999999999999999E-3,2.1100000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66,0.31309999999999999,1350.2911999999999,1.3589,2.76E-2,1.2699999999999999E-2,2.0899999999999998E-2,2.64E-2,null,null,null,null,66,8.6599999999999996E-2,929.4837,0.8155,2.23E-2,8.6999999999999994E-3,9.1000000000000004E-3,2.1299999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67,0.31269999999999998,1335.1033,1.3654999999999999,2.7799999999999998E-2,1.2500000000000001E-2,2.18E-2,2.6599999999999999E-2,null,null,null,null,67,8.5800000000000001E-2,930.12239999999997,0.82299999999999995,2.2499999999999999E-2,8.6999999999999994E-3,9.1999999999999998E-3,2.1600000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68,0.31240000000000001,1320.0862,1.3722000000000001,2.81E-2,1.24E-2,2.2800000000000001E-2,2.69E-2,null,null,null,null,68,8.5000000000000006E-2,930.76139999999998,0.8306,2.2800000000000001E-2,8.6999999999999994E-3,9.4000000000000004E-3,2.18E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69,0.312,1305.2381,1.3788,2.8299999999999999E-2,1.23E-2,2.3800000000000002E-2,2.7099999999999999E-2,null,null,null,null,69,8.4199999999999997E-2,931.40089999999998,0.83830000000000005,2.3E-2,8.8000000000000005E-3,9.4999999999999998E-3,2.1999999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70,0.31159999999999999,1290.5569,1.3855,2.86E-2,1.2200000000000001E-2,2.4799999999999999E-2,2.7300000000000001E-2,null,null,null,null,70,8.3400000000000002E-2,932.04079999999999,0.84599999999999997,2.3300000000000001E-2,8.8000000000000005E-3,9.7000000000000003E-3,2.23E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bus",0,1.7524,13.2318,0.53969999999999996,1E-4,1E-4,8.1500000000000003E-2,1E-4,null,null,null,"Bus",0,0.75390000000000001,6.0008999999999997,0.39250000000000002,1E-4,1E-4,3.6299999999999999E-2,1E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,31.963799999999999,5318.2891,4.1913,3.85E-2,1.6199999999999999E-2,0.35499999999999998,3.6799999999999999E-2,null,null,null,null,5,4.4132999999999996,1358.904,0.86209999999999998,5.5999999999999999E-3,8.3000000000000001E-3,6.9400000000000003E-2,5.3E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,29.962599999999998,4954.2772999999997,3.8723000000000001,3.6200000000000003E-2,1.5699999999999999E-2,0.32640000000000002,3.4599999999999999E-2,null,null,null,null,6,3.5421999999999998,1229.3096,0.79279999999999995,5.1999999999999998E-3,7.9000000000000008E-3,6.0999999999999999E-2,4.8999999999999998E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,28.0868,4615.1803,3.5775999999999999,3.4099999999999998E-2,1.5299999999999999E-2,0.3,3.2500000000000001E-2,null,null,null,null,7,2.8431000000000002,1112.0741,0.72899999999999998,4.7999999999999996E-3,7.4999999999999997E-3,5.3699999999999998E-2,4.5999999999999999E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,26.328399999999998,4299.2929000000004,3.3052999999999999,3.2000000000000001E-2,1.49E-2,0.27579999999999999,3.0599999999999999E-2,null,null,null,null,8,2.282,1006.0191,0.6704,4.4999999999999997E-3,7.1000000000000004E-3,4.7199999999999999E-2,4.1999999999999997E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,24.680099999999999,4005.0264999999999,3.0537000000000001,3.0099999999999998E-2,1.4500000000000001E-2,0.25359999999999999,2.87E-2,null,null,null,null,9,1.8315999999999999,910.07820000000004,0.61650000000000005,4.1999999999999997E-3,6.7000000000000002E-3,4.1500000000000002E-2,3.8999999999999998E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,23.134899999999998,3730.9013,2.8212999999999999,2.8299999999999999E-2,1.41E-2,0.2331,2.7E-2,null,null,null,null,10,1.4701,823.28679999999997,0.56689999999999996,3.8999999999999998E-3,6.3E-3,3.6499999999999998E-2,3.7000000000000002E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,21.849900000000002,3416.1437999999998,2.5832999999999999,2.53E-2,1.3299999999999999E-2,0.2059,2.41E-2,null,null,null,null,11,1.2748999999999999,759.99680000000001,0.50470000000000004,3.5000000000000001E-3,5.8999999999999999E-3,3.0800000000000001E-2,3.3E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,20.636199999999999,3127.9409000000001,2.3654999999999999,2.2599999999999999E-2,1.2699999999999999E-2,0.18190000000000001,2.1600000000000001E-2,null,null,null,null,12,1.1055999999999999,701.57209999999998,0.44929999999999998,3.0999999999999999E-3,5.4999999999999997E-3,2.5899999999999999E-2,2.8999999999999998E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,19.489899999999999,2864.0522000000001,2.1659999999999999,2.0199999999999999E-2,1.2E-2,0.16059999999999999,1.9300000000000001E-2,null,null,null,null,13,0.95879999999999999,647.63879999999995,0.4,2.8E-3,5.1999999999999998E-3,2.1899999999999999E-2,2.5999999999999999E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,18.407299999999999,2622.4265,1.9833000000000001,1.7999999999999999E-2,1.14E-2,0.1419,1.72E-2,null,null,null,null,14,0.83150000000000002,597.85170000000005,0.35610000000000003,2.5000000000000001E-3,4.7999999999999996E-3,1.84E-2,2.3999999999999998E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,17.384799999999998,2401.1855,1.8160000000000001,1.61E-2,1.0800000000000001E-2,0.12529999999999999,1.54E-2,null,null,null,null,15,0.72109999999999996,551.89189999999996,0.31709999999999999,2.2000000000000001E-3,4.4999999999999997E-3,1.55E-2,2.0999999999999999E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,19.113299999999999,2343.2881000000002,1.5686,1.26E-2,9.1999999999999998E-3,0.10680000000000001,1.2E-2,null,null,null,null,16,0.53359999999999996,427.09750000000003,0.24460000000000001,1.6999999999999999E-3,3.5000000000000001E-3,1.1299999999999999E-2,1.6000000000000001E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,21.0138,2286.7867000000001,1.3549,9.7999999999999997E-3,7.7999999999999996E-3,9.0999999999999998E-2,9.2999999999999992E-3,null,null,null,null,17,0.39489999999999997,330.52179999999998,0.1888,1.2999999999999999E-3,2.7000000000000001E-3,8.2000000000000007E-3,1.1999999999999999E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,23.103100000000001,2231.6477,1.1702999999999999,7.6E-3,6.6E-3,7.7600000000000002E-2,7.3000000000000001E-3,null,null,null,null,18,0.29220000000000002,255.78389999999999,0.14560000000000001,1E-3,2.0999999999999999E-3,6.0000000000000001E-3,8.9999999999999998E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,25.400200000000002,2177.8382000000001,1.0107999999999999,6.0000000000000001E-3,5.5999999999999999E-3,6.6100000000000006E-2,5.7000000000000002E-3,null,null,null,null,19,0.2162,197.94579999999999,0.1124,8.0000000000000004E-4,1.6999999999999999E-3,4.4000000000000003E-3,6.9999999999999999E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,27.925699999999999,2125.3262,0.87309999999999999,4.5999999999999999E-3,4.7000000000000002E-3,5.6300000000000003E-2,4.4000000000000003E-3,null,null,null,null,20,0.16,153.18610000000001,8.6699999999999999E-2,5.9999999999999995E-4,1.2999999999999999E-3,3.2000000000000002E-3,5.0000000000000001E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,21.3276,1958.9477999999999,0.96619999999999995,5.5999999999999999E-3,5.4999999999999997E-3,5.8900000000000001E-2,5.3E-3,null,null,null,null,21,0.19950000000000001,195.50790000000001,0.11,6.9999999999999999E-4,1.6000000000000001E-3,3.8999999999999998E-3,6.9999999999999999E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,16.288399999999999,1805.5941,1.0691999999999999,6.7000000000000002E-3,6.4000000000000003E-3,6.1600000000000002E-2,6.3E-3,null,null,null,null,22,0.2487,249.5223,0.13950000000000001,8.9999999999999998E-4,2.0999999999999999E-3,4.8999999999999998E-3,8.9999999999999998E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,12.4399,1664.2455,1.1832,8.0000000000000002E-3,7.4999999999999997E-3,6.4399999999999999E-2,7.6E-3,null,null,null,null,23,0.31,318.45960000000002,0.17699999999999999,1.1999999999999999E-3,2.7000000000000001E-3,6.1000000000000004E-3,1.1000000000000001E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,9.5006000000000004,1533.9621,1.3093999999999999,9.4999999999999998E-3,8.6999999999999994E-3,6.7299999999999999E-2,9.1000000000000004E-3,null,null,null,null,24,0.38640000000000002,406.4427,0.22459999999999999,1.5E-3,3.3999999999999998E-3,7.6E-3,1.4E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,7.2558999999999996,1413.8779,1.4490000000000001,1.14E-2,1.01E-2,7.0400000000000004E-2,1.09E-2,null,null,null,null,25,0.48170000000000002,518.73350000000005,0.28499999999999998,1.9E-3,4.4000000000000003E-3,9.4000000000000004E-3,1.8E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,7.1788999999999996,1378.7891,1.4072,1.11E-2,9.9000000000000008E-3,6.7699999999999996E-2,1.06E-2,null,null,null,null,26,0.45240000000000002,503.87630000000001,0.27160000000000001,1.8E-3,4.3E-3,8.8999999999999999E-3,1.6999999999999999E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,7.1028000000000002,1344.5709999999999,1.3666,1.0800000000000001E-2,9.7000000000000003E-3,6.5100000000000005E-2,1.03E-2,null,null,null,null,27,0.4249,489.44459999999998,0.25890000000000002,1.8E-3,4.1999999999999997E-3,8.5000000000000006E-3,1.6999999999999999E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,7.0274999999999999,1311.2021999999999,1.3271999999999999,1.0500000000000001E-2,9.4999999999999998E-3,6.2600000000000003E-2,0.01,null,null,null,null,28,0.39910000000000001,475.42619999999999,0.24679999999999999,1.6999999999999999E-3,4.0000000000000001E-3,8.0999999999999996E-3,1.6999999999999999E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,6.9528999999999996,1278.6614999999999,1.2889999999999999,1.0200000000000001E-2,9.4000000000000004E-3,6.0199999999999997E-2,9.7000000000000003E-3,null,null,null,null,29,0.37480000000000002,461.80939999999998,0.23519999999999999,1.6999999999999999E-3,3.8999999999999998E-3,7.7000000000000002E-3,1.6000000000000001E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,6.8792,1246.9284,1.2518,9.9000000000000008E-3,9.1999999999999998E-3,5.79E-2,9.4999999999999998E-3,null,null,null,null,30,0.35199999999999998,448.58260000000001,0.22420000000000001,1.6999999999999999E-3,3.8E-3,7.3000000000000001E-3,1.6000000000000001E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,6.6943999999999999,1222.2643,1.234,0.01,9.1000000000000004E-3,5.6399999999999999E-2,9.4999999999999998E-3,null,null,null,null,31,0.3357,444.99340000000001,0.218,1.6999999999999999E-3,3.8E-3,7.1000000000000004E-3,1.6000000000000001E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,6.5145999999999997,1198.088,1.2164999999999999,0.01,8.9999999999999993E-3,5.5E-2,9.5999999999999992E-3,null,null,null,null,32,0.32019999999999998,441.43290000000002,0.21210000000000001,1.6999999999999999E-3,3.8E-3,7.0000000000000001E-3,1.6000000000000001E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,6.3395999999999999,1174.3900000000001,1.1992,1.01E-2,8.8999999999999999E-3,5.3600000000000002E-2,9.5999999999999992E-3,null,null,null,null,33,0.3054,437.90089999999998,0.20619999999999999,1.8E-3,3.8E-3,6.7999999999999996E-3,1.6999999999999999E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,6.1692999999999998,1151.1606999999999,1.1821999999999999,1.01E-2,8.8000000000000005E-3,5.2299999999999999E-2,9.7000000000000003E-3,null,null,null,null,34,0.2913,434.3972,0.2006,1.8E-3,3.8E-3,6.6E-3,1.6999999999999999E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,6.0034999999999998,1128.3909000000001,1.1654,1.0200000000000001E-2,8.6999999999999994E-3,5.0999999999999997E-2,9.7000000000000003E-3,null,null,null,null,35,0.27789999999999998,430.92149999999998,0.1951,1.8E-3,3.7000000000000002E-3,6.4999999999999997E-3,1.6999999999999999E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,5.7911999999999999,1115.9713999999999,1.1584000000000001,1.03E-2,8.6999999999999994E-3,4.9799999999999997E-2,9.9000000000000008E-3,null,null,null,null,36,0.26729999999999998,436.44970000000001,0.19259999999999999,1.9E-3,3.8E-3,6.4000000000000003E-3,1.8E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,5.5864000000000003,1103.6886,1.1514,1.04E-2,8.6999999999999994E-3,4.87E-2,0.01,null,null,null,null,37,0.2571,442.04880000000003,0.19020000000000001,2E-3,3.8999999999999998E-3,6.4000000000000003E-3,1.9E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,5.3888999999999996,1091.5409999999999,1.1445000000000001,1.06E-2,8.6999999999999994E-3,4.7600000000000003E-2,1.01E-2,null,null,null,null,38,0.24729999999999999,447.71980000000002,0.18770000000000001,2.0999999999999999E-3,3.8999999999999998E-3,6.3E-3,2E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,5.1982999999999997,1079.5271,1.1375999999999999,1.0699999999999999E-2,8.6999999999999994E-3,4.6600000000000003E-2,1.0200000000000001E-2,null,null,null,null,39,0.23780000000000001,453.46339999999998,0.18540000000000001,2.2000000000000001E-3,4.0000000000000001E-3,6.3E-3,2.0999999999999999E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,5.0145,1067.6455000000001,1.1308,1.0800000000000001E-2,8.6999999999999994E-3,4.5499999999999999E-2,1.03E-2,null,null,null,null,40,0.2288,459.2808,0.183,2.3E-3,4.1000000000000003E-3,6.1999999999999998E-3,2.2000000000000001E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,4.8803999999999998,1062.5605,1.1354,1.09E-2,8.6999999999999994E-3,4.4600000000000001E-2,1.04E-2,null,null,null,null,41,0.2233,464.4658,0.1794,2.3E-3,4.1000000000000003E-3,6.1000000000000004E-3,2.2000000000000001E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,4.7499000000000002,1057.4997000000001,1.1398999999999999,1.09E-2,8.6999999999999994E-3,4.36E-2,1.0500000000000001E-2,null,null,null,null,42,0.21790000000000001,469.70920000000001,0.1759,2.3999999999999998E-3,4.1999999999999997E-3,6.0000000000000001E-3,2.3E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,4.6228999999999996,1052.463,1.1446000000000001,1.0999999999999999E-2,8.6999999999999994E-3,4.2700000000000002E-2,1.0500000000000001E-2,null,null,null,null,43,0.2127,475.01190000000003,0.1724,2.5000000000000001E-3,4.1999999999999997E-3,5.8999999999999999E-3,2.3999999999999998E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,4.4992999999999999,1047.4503,1.1492,1.11E-2,8.6999999999999994E-3,4.1799999999999997E-2,1.06E-2,null,null,null,null,44,0.20760000000000001,480.37439999999998,0.1691,2.5999999999999999E-3,4.3E-3,5.8999999999999999E-3,2.5000000000000001E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,4.3791000000000002,1042.4614999999999,1.1537999999999999,1.11E-2,8.8000000000000005E-3,4.0899999999999999E-2,1.06E-2,null,null,null,null,45,0.2026,485.79750000000001,0.16569999999999999,2.7000000000000001E-3,4.4000000000000003E-3,5.7999999999999996E-3,2.5999999999999999E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,4.3262,1046.1259,1.1439999999999999,1.0999999999999999E-2,8.8000000000000005E-3,4.0099999999999997E-2,1.0500000000000001E-2,null,null,null,null,46,0.20119999999999999,489.00839999999999,0.1615,2.8E-3,4.4000000000000003E-3,5.7000000000000002E-3,2.5999999999999999E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,4.274,1049.8033,1.1342000000000001,1.09E-2,8.8999999999999999E-3,3.9199999999999999E-2,1.04E-2,null,null,null,null,47,0.19969999999999999,492.24059999999997,0.1573,2.8E-3,4.4000000000000003E-3,5.5999999999999999E-3,2.7000000000000001E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,4.2222999999999997,1053.4936,1.1245000000000001,1.0699999999999999E-2,8.8999999999999999E-3,3.8399999999999997E-2,1.03E-2,null,null,null,null,48,0.1983,495.49419999999998,0.1532,2.8999999999999998E-3,4.4999999999999997E-3,5.4999999999999997E-3,2.8E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,4.1714000000000002,1057.1968999999999,1.1148,1.06E-2,8.9999999999999993E-3,3.7699999999999997E-2,1.01E-2,null,null,null,null,49,0.19689999999999999,498.76929999999999,0.14929999999999999,3.0000000000000001E-3,4.4999999999999997E-3,5.4000000000000003E-3,2.8E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,4.1210000000000004,1060.9131,1.1052999999999999,1.0500000000000001E-2,8.9999999999999993E-3,3.6900000000000002E-2,0.01,null,null,null,null,50,0.19550000000000001,502.06599999999997,0.1454,3.0000000000000001E-3,4.4999999999999997E-3,5.4000000000000003E-3,2.8999999999999998E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51,4.0545,1079.6318000000001,1.1102000000000001,1.0699999999999999E-2,9.1999999999999998E-3,3.7100000000000001E-2,1.0200000000000001E-2,null,null,null,null,51,0.19739999999999999,514.7106,0.1497,3.2000000000000002E-3,4.7000000000000002E-3,5.4000000000000003E-3,3.0999999999999999E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52,3.9891000000000001,1098.6808000000001,1.115,1.0800000000000001E-2,9.4000000000000004E-3,3.73E-2,1.04E-2,null,null,null,null,52,0.19950000000000001,527.67370000000005,0.154,3.3999999999999998E-3,4.7999999999999996E-3,5.4999999999999997E-3,3.3E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,3.9247999999999998,1118.0659000000001,1.1198999999999999,1.0999999999999999E-2,9.5999999999999992E-3,3.7400000000000003E-2,1.0500000000000001E-2,null,null,null,null,53,0.20150000000000001,540.9633,0.1585,3.7000000000000002E-3,4.8999999999999998E-3,5.5999999999999999E-3,3.5000000000000001E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54,3.8614999999999999,1137.7928999999999,1.1249,1.12E-2,9.7999999999999997E-3,3.7600000000000001E-2,1.0699999999999999E-2,null,null,null,null,54,0.2036,554.58759999999995,0.16320000000000001,3.8999999999999998E-3,5.0000000000000001E-3,5.7000000000000002E-3,3.7000000000000002E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55,3.7991999999999999,1157.8680999999999,1.1297999999999999,1.14E-2,1.01E-2,3.78E-2,1.09E-2,null,null,null,null,55,0.2056,568.55499999999995,0.16800000000000001,4.1000000000000003E-3,5.1999999999999998E-3,5.7999999999999996E-3,3.8999999999999998E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56,3.6829999999999998,1184.1948,1.1318999999999999,1.18E-2,1.03E-2,3.7999999999999999E-2,1.1299999999999999E-2,null,null,null,null,56,0.19969999999999999,594.13630000000001,0.18210000000000001,4.5999999999999999E-3,5.4000000000000003E-3,6.0000000000000001E-3,4.4000000000000003E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57,3.5703,1211.1202000000001,1.1338999999999999,1.2200000000000001E-2,1.06E-2,3.8199999999999998E-2,1.17E-2,null,null,null,null,57,0.19400000000000001,620.86860000000001,0.19750000000000001,5.1000000000000004E-3,5.7000000000000002E-3,6.1999999999999998E-3,4.7999999999999996E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58,3.4611000000000001,1238.6578,1.1359999999999999,1.2699999999999999E-2,1.09E-2,3.8399999999999997E-2,1.21E-2,null,null,null,null,58,0.1885,648.80370000000005,0.21410000000000001,5.5999999999999999E-3,5.8999999999999999E-3,6.4999999999999997E-3,5.3E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59,3.3552,1266.8214,1.1379999999999999,1.3100000000000001E-2,1.1299999999999999E-2,3.8600000000000002E-2,1.2500000000000001E-2,null,null,null,null,59,0.18310000000000001,677.99570000000006,0.2321,6.1999999999999998E-3,6.1999999999999998E-3,6.7000000000000002E-3,5.8999999999999999E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,3.2524999999999999,1295.6255000000001,1.1400999999999999,1.3599999999999999E-2,1.1599999999999999E-2,3.8800000000000001E-2,1.2999999999999999E-2,null,null,null,null,60,0.17780000000000001,708.50120000000004,0.25169999999999998,6.7999999999999996E-3,6.4999999999999997E-3,7.0000000000000001E-3,6.4999999999999997E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61,3.1682000000000001,1321.8235,1.1445000000000001,1.41E-2,1.1900000000000001E-2,3.9300000000000002E-2,1.35E-2,null,null,null,null,61,0.17460000000000001,731.12099999999998,0.27350000000000002,7.4000000000000003E-3,6.7999999999999996E-3,7.1999999999999998E-3,7.1000000000000004E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62,3.0859999999999999,1348.5512000000001,1.149,1.46E-2,1.2200000000000001E-2,3.9699999999999999E-2,1.3899999999999999E-2,null,null,null,null,62,0.17150000000000001,754.46299999999997,0.29709999999999998,8.0999999999999996E-3,7.0000000000000001E-3,7.4999999999999997E-3,7.7000000000000002E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63,3.0059999999999998,1375.8194000000001,1.1535,1.5100000000000001E-2,1.2500000000000001E-2,4.02E-2,1.44E-2,null,null,null,null,63,0.16839999999999999,778.55029999999999,0.32279999999999998,8.8000000000000005E-3,7.1999999999999998E-3,7.7999999999999996E-3,8.3999999999999995E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64,2.9279999999999999,1403.6388999999999,1.1579999999999999,1.5599999999999999E-2,1.2800000000000001E-2,4.07E-2,1.49E-2,null,null,null,null,64,0.16539999999999999,803.40650000000005,0.3508,9.4999999999999998E-3,7.4999999999999997E-3,8.0999999999999996E-3,9.1000000000000004E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65,2.8521000000000001,1432.0209,1.1625000000000001,1.6199999999999999E-2,1.3100000000000001E-2,4.1200000000000001E-2,1.54E-2,null,null,null,null,65,0.16239999999999999,829.05629999999996,0.38109999999999999,1.03E-2,7.7999999999999996E-3,8.3999999999999995E-3,9.9000000000000008E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66,2.7292999999999998,1425.6288,1.1936,1.7299999999999999E-2,1.2999999999999999E-2,3.78E-2,1.6500000000000001E-2,null,null,null,null,66,0.16689999999999999,857.61479999999995,0.4042,1.12E-2,8.0000000000000002E-3,8.3000000000000001E-3,1.0699999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67,2.6118999999999999,1419.2653,1.2256,1.84E-2,1.29E-2,3.4799999999999998E-2,1.7600000000000001E-2,null,null,null,null,67,0.17150000000000001,887.15700000000004,0.42880000000000001,1.21E-2,8.3000000000000001E-3,8.2000000000000007E-3,1.15E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68,2.4994000000000001,1412.9301,1.2584,1.9699999999999999E-2,1.2800000000000001E-2,3.2000000000000001E-2,1.8800000000000001E-2,null,null,null,null,68,0.1762,917.71690000000001,0.45479999999999998,1.2999999999999999E-2,8.5000000000000006E-3,8.0999999999999996E-3,1.2500000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69,2.3919000000000001,1406.6232,1.2922,2.1000000000000001E-2,1.2699999999999999E-2,2.9399999999999999E-2,2.01E-2,null,null,null,null,69,0.18110000000000001,949.32939999999996,0.4824,1.41E-2,8.8000000000000005E-3,8.0999999999999996E-3,1.35E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70,2.2888999999999999,1400.3444999999999,1.3268,2.2499999999999999E-2,1.26E-2,2.7E-2,2.1499999999999998E-2,null,null,null,null,70,0.18609999999999999,982.03099999999995,0.51160000000000005,1.52E-2,9.1000000000000004E-3,8.0000000000000002E-3,1.46E-2]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: California Air Resources Board, EMFAC 2021"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"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"]