{"text_format":"1","workbook":"xlsx","n_sheets":11,"sheets":["Title","Instructions","1) Project Information","2) Results","Travel Time","Vehicle Operating Costs","Accident Costs","Emissions","Final Calculations","PARAMETERS","Module1"],"not_rendered":{"charts":0,"images":7,"macros":1,"external_links":0,"defined_names":476,"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 for INFRA/RAISE Applications\n(Cal-B/C PnR) 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":50,"n_cols":40,"rows_kept":50,"cut":false,"hidden":false,"merged":[[10,5,10,7],[3,4,3,12]]}
[]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Park and Ride Lot Project Types"]
[null,null,"1A","PROJECT DATA",null,null,null,null,null,null,null,"1C","DESTINATION INFORMATION",null,null,null,null,null,null,null,null,"1D","PROJECT COSTS (enter costs in thousands of 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,null,null,null,null,null,null,null,null,null,null,null,"New Park and Ride Lot"]
[null,null,"Type of Project",null,null,null,null,"",null,null,null,"Destination Description",null,null,"Dest 1","Dest 2","Dest 3",null,null,null,null,"Col. no.","(1)","(2)","(3)","(4)","(5)","(6)","(7)",null,null,null,null,null,null,null,null,null,null,"Park and Ride Leased Lot"]
[null,null,null,"Select project type from list",null,null,null,null,null,null,null,null,"Destination Name",null,null,null,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,"Park and Ride Lot Expansion"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Distance from Park-and-Ride Lot (miles)",null,null,null,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,"Distance to Next Lot (miles)",null,null,null,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,"Parking Cost at Destination (avg $/day)",null,null,null,null,null,null,null,null,null,"Support","R / W","Construction","Op.","Rehab.","Mitigation","Savings","Dollars","Value"]
[null,null,null,"Length of Construction Period",null,null,"years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Construction Period"]
[null,null,null,null,null,null,null,null,null,null,null,"Demand for Travel to Destination",null,null,"Dest 1","Dest 2","Dest 3",null,null,null,null,1,null,null,null,{"$f":"IF(SUM(W16:Y16,AB16:AC16)=0,\"<-- Must enter a cost -->\",\"\")","v":"<-- Must enter a cost -->"},null,null,null,{"$f":"SUM(W16:AC16)*1000","v":0},{"$f":"$AD16/(1+DiscRate)^($V16-1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Percent of Lot Users to Destination",null,null,null,null,null,null,null,null,2,null,null,null,{"$f":"IF(V17<=Construct,IF(SUM(W17:Y17,AB17:AC17)=0,\"<-- Must enter a cost -->\",\"\"),IF(SUM(W17:Y17,AB17:AC17)<>0,\"Adjust Construction Period\",\"\"))","v":""},null,null,null,{"$f":"SUM(W17:AC17)*1000","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(SUM(O17:Q17)=100%,SUM(O17:Q17)=0%),\"\",\"Destination percents must sum to 100%\")","v":""},null,null,null,null,null,null,3,null,null,null,"",null,null,null,{"$f":"SUM(W18:AC18)*1000","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Distribution","New Transit Riders",null,null,null,null,null,null,null,4,null,null,null,"",null,null,null,0,0]
[null,null,"1B","PARK-AND-RIDE LOT INFORMATION",null,null,null,null,null,null,null,null,"(percent)","Existing Transit Riders",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,"New Carpoolers",null,null,null,null,null,null,null,6,null,null,null,"",null,null,null,0,0]
[null,null,"Lot Design",null,null,null,"No Build","Build",null,null,null,null,null,"Existing Carpoolers",null,null,null,null,null,null,null,7,null,null,null,"",null,null,null,0,0]
[null,null,null,"Number of Parking Spaces",null,null,0,null,null,null,null,null,null,null,{"$f":"IF(OR(SUM(O19:O22)=100%,SUM(O19:O22)=0%),\"\",\"Sum to 100%\")","v":""},{"$f":"IF(OR(SUM(P19:P22)=100%,SUM(P19:P22)=0%),\"\",\"Sum to 100%\")","v":""},{"$f":"IF(OR(SUM(Q19:Q22)=100%,SUM(Q19:Q22)=0%),\"\",\"Sum to 100%\")","v":""},null,null,null,null,8,null,null,null,"",null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"Highway Travel to Destination",null,null,"Dest 1","Dest 2","Dest 3",null,null,null,null,"Project Open"]
[null,null,null,null,null,null,null,null,null,null,null,null,"HOV Travel Time (in min)",null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,{"$f":"SUM(W25:AC25)*1000","v":0},{"$f":"$AD25/(1+DiscRate)^($V25+Construct-1)","v":0}]
[null,null,"Park-and-Ride Demand",null,null,null,"No Build","Build",null,null,null,null,"Non-HOV Travel Time (in min)",null,null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,{"$f":"SUM(W26:AC26)*1000","v":0},0]
[null,null,null,"Typical Percent Filled (for current or opening year)",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,{"$f":"SUM(W27:AC27)*1000","v":0},0]
[null,null,null,"Number of Years until Lot Reaches Capacity",null,null,null,null,null,null,null,null,"Crash Rate (per million vehicle-miles)",null,null,null,null,null,null,null,null,4,null,null,null,null,null,null,null,0,0]
[null,null,null,"Number of Bicycle/Pedestrian Users",null,null,null,null,null,null,null,null,"Percent Fatal Crashes (Pct Fat)",null,null,null,null,null,null,null,null,5,null,null,null,null,null,null,null,0,0]
[null,null,null,"Average Vehicle Occupancy of Lot Users",null,null,1,{"$f":"AVONB","v":1},null,null,null,null,"Percent Injury Crashes (Pct Inj)",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,"Transit Travel to Destination",null,null,"Dest 1","Dest 2","Dest 3",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,"Express Bus","Travel Time (in min)",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,"Average Fare",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,"Headway (in min)",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,"Local Bus","Travel Time (in min)",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,"Average Fare",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,"Carpool/Vanpool Travel to Destination",null,null,"Dest 1","Dest 2","Dest 3",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,"Average Carpool Size (people/vehicle)",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,"Average Carpool Wait Time (in min)",null,null,null,null,null,null,null,null,17,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,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,"Total",{"$f":"SUM(W16:W44)","v":0},0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residual Value in Year 21",null,null,null,null,"Present Value  =  Future Value  (in Constant Dollars)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(in thousands of dollars)",null,{"$f":"X45","v":0},null,null,null,null,"  ( 1 + Real Discount Rate) ^ Year"]

{"sheet":"2) Results","index":3,"n_rows":34,"n_cols":18,"rows_kept":34,"cut":false,"hidden":false,"merged":[]}
[]
[null,"District: ",null,null,{"$f":"'1) Project Information'!E2","v":"HQ"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EA:",{"$f":"'1) Project Information'!Q3","v":0}]
[null,"PROJECT:",null,null,{"$f":"ProjName","v":"Hypothetical Project"},null,null,null,null,null,null,null,null,null,null,null,"PPNO:",{"$f":"'1) Project Information'!Q4","v":0}]
[]
[]
[]
[]
[null,null,null,2,"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,"20 Years","Annual"]
[null,null,null,null,"Life-Cycle Benefits (mil. $) ",null,null,{"$f":"LifeCycleBene/1000000","v":{"$error":"#N/A"}},null,null,null,"     Travel Time Savings",null,null,null,null,{"$f":"('Final Calculations'!C55+'Final Calculations'!G55+'Final Calculations'!K55)/1000000","v":0},{"$f":"Q14/20","v":0}]
[null,null,null,null,"Net Present Value (mil. $)",null,null,{"$f":"NetPresentValue/1000000","v":{"$error":"#N/A"}},null,null,null,"     Veh. Op. Cost Savings",null,null,null,null,{"$f":"('Final Calculations'!D55+'Final Calculations'!H55+'Final Calculations'!L55)/1000000","v":0},{"$f":"Q15/20","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"     Accident Cost Savings",null,null,null,null,{"$f":"('Final Calculations'!E55+'Final Calculations'!I55+'Final Calculations'!M55)/1000000","v":0},{"$f":"Q16/20","v":0}]
[null,null,null,null,"Benefit / Cost Ratio:",null,null,{"$f":"IF(LifeCycleCost=0,\"N/A\",LifeCycleBene/LifeCycleCost)","v":"N/A"},null,null,null,"     Emission Cost Savings",null,null,null,null,{"$f":"('Final Calculations'!F55+'Final Calculations'!J55+'Final Calculations'!N55)/1000000","v":{"$error":"#N/A"}},{"$f":"Q17/20","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"     Residual Value",null,null,null,null,{"$f":"ResidualValue/1000/(1+DiscRate)^(20+Construct)","v":0}]
[null,null,null,null,"Rate of Return on Investment:",null,null,{"$f":"ReturnOnInvest","v":"N/A"},null,null,null,"TOTAL BENEFITS",null,null,null,null,{"$f":"SUM(Q14:Q18)","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,"Payback Period:",null,null,{"$f":"Payback","v":"N/A"},null,null,null,"Person-Hours of Time Saved",null,null,null,null,{"$f":"'Final Calculations'!C57+'Final Calculations'!G57+'Final Calculations'!K57","v":0},{"$f":"Q21/20","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"VMT Reduction",null,null,null,null,{"$f":"'Final Calculations'!C58+'Final Calculations'!G58+'Final Calculations'!K58","v":0},{"$f":"Q22/20","v":0}]
[]
[]
[null,null,null,"Should benefit-cost results include:",null,null,null,null,null,null,null,null,null,null,"Tons",null,"Value (mil. $)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Over","Average","Total Over","Average"]
[null,null,null,null,"1) Induced Travel is not considered",null,null,null,null,null,null,"EMISSIONS REDUCTION",null,null,"20 Years","Annual","20 Years","Annual"]
[null,null,null,null,null,null,null,null,null,null,null,"     CO Emissions Saved",null,null,{"$f":"'Final Calculations'!C61+'Final Calculations'!G61+'Final Calculations'!K61","v":0},{"$f":"O28/20","v":0},{"$f":"('Final Calculations'!D61+'Final Calculations'!H61+'Final Calculations'!L61)/1000000","v":{"$error":"#N/A"}},{"$f":"Q28/20","v":{"$error":"#N/A"}}]
[null,null,null,null,"2) Vehicle Operating Costs? (y/n)",null,null,"Y",null,null,null,"     CO2 Emissions Saved",null,null,{"$f":"'Final Calculations'!C62+'Final Calculations'!G62+'Final Calculations'!K62","v":0},{"$f":"O29/20","v":0},{"$f":"('Final Calculations'!D62+'Final Calculations'!H62+'Final Calculations'!L62)/1000000","v":{"$error":"#N/A"}},{"$f":"Q29/20","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,"Default = Y",null,null,null,"     NOX Emissions Saved",null,null,{"$f":"'Final Calculations'!C63+'Final Calculations'!G63+'Final Calculations'!K63","v":0},0,{"$f":"('Final Calculations'!D63+'Final Calculations'!H63+'Final Calculations'!L63)/1000000","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,null,null,null,"3) Accident Costs? (y/n)",null,null,"Y",null,null,null,"     PM10 Emissions Saved",null,null,{"$f":"'Final Calculations'!C64+'Final Calculations'!G64+'Final Calculations'!K64","v":0},0,{"$f":"('Final Calculations'!D64+'Final Calculations'!H64+'Final Calculations'!L64)/1000000","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,"Default = Y",null,null,null,"        PM2.5 Emissions Saved",null,null,{"$f":"'Final Calculations'!C65+'Final Calculations'!G65+'Final Calculations'!K65","v":0},0]
[null,null,null,null,"4) Vehicle Emissions? (y/n)",null,null,"Y",null,null,null,"     SOX Emissions Saved",null,null,{"$f":"'Final Calculations'!C66+'Final Calculations'!G66+'Final Calculations'!K66","v":0},0,{"$f":"('Final Calculations'!D66+'Final Calculations'!H66+'Final Calculations'!L66)/1000000","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,null,null,null,"includes value for CO2e",null,null,"Default = Y",null,null,null,"     VOC Emissions Saved",null,null,{"$f":"'Final Calculations'!C67+'Final Calculations'!G67+'Final Calculations'!K67","v":0},0,{"$f":"('Final Calculations'!D67+'Final Calculations'!H67+'Final Calculations'!L67)/1000000","v":{"$error":"#N/A"}},{"$error":"#N/A"}]

{"sheet":"Travel Time","index":4,"n_rows":140,"n_cols":58,"rows_kept":140,"cut":false,"hidden":false,"merged":[]}
[null,"Travel Time Benefits"]
[]
[null,"This sheet calculates total travel time benefits by user group."]
[]
[null,"Formulas:"]
[null,null,null,null,null,null,"Wait Time = Transit Headway x 0.5 or Carpool Wait Time"]
[null,"Users Benefited = New Lost Users - Existing Lot Users"]
[null,"people / yr ",null,null,null,null,"Time Benefit =  Travel Time Reduction  x  Avg. Value of Time "]
[null,null,null,null,null,null,"       $ / year "]
[null,"Travel Time = User Provided",null,null,null,null,"Same Value of Time Used for All Users"]
[null,"minutes/user"]
[]
[]
[]
[null,"A",{"$f":"IF(ISBLANK(DestName1),\"DESTINATION 1\", \"DESTINATION 1 - \"&DestName1)","v":"DESTINATION 1"},null,null,null,null,null,null,null,null,null,null,null,"B",{"$f":"IF(ISBLANK(DestName2),\"DESTINATION 2\", \"DESTINATION 2 - \"&DestName2)","v":"DESTINATION 2"},null,null,null,null,null,null,null,null,null,null,null,"C",{"$f":"IF(ISBLANK(DestName3),\"DESTINATION 3\", \"DESTINATION 3 - \"&DestName3)","v":"DESTINATION 3"},null,null,null,null,null,null,null,null,null,null,null,"D","SUMMARY OF TRAVEL TIME BENEFITS",null,null,null,null,null,null,null,"SUMMARY OF TRAVEL TIME BENEFITS (continued)"]
[]
[]
[null,"New Transit Riders (switch from automobile to express bus)",null,null,null,null,null,null,null,null,null,null,null,null,"New Transit Riders (switch from automobile to express bus)",null,null,null,null,null,null,null,null,null,null,null,null,"New Transit Riders (switch from automobile to express bus)"]
[]
[null,null,"ANNUAL NUMBER OF USERS",null,null,"AVG TRAVEL TIME",null,"AVERAGE WAIT TIME",null,"TIME BENEFIT",null,null,null,null,null,"ANNUAL NUMBER OF USERS",null,null,"AVG TRAVEL TIME",null,"AVERAGE WAIT TIME",null,"TIME BENEFIT",null,null,null,null,null,"ANNUAL NUMBER OF USERS",null,null,"AVG TRAVEL TIME",null,"AVERAGE WAIT TIME",null,"TIME BENEFIT",null,null,null,null,null,"DESTINATION 1",null,null,null,"DESTINATION 2",null,null,null,"DESTINATION 3",null,null,null,"Present",null,null,null,"Total"]
[null,null,"(people/yr)",null,null,"(minutes)",null,"(minutes)",null,"(person-hours/yr)",null,null,null,null,null,"(people/yr)",null,null,"(minutes)",null,"(minutes)",null,"(person-hours/yr)",null,null,null,null,null,"(people/yr)",null,null,"(minutes)",null,"(minutes)",null,"(person-hours/yr)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Value of",null,null,null,"Per-Hrs"]
[null,"Year","Existing","New","Users",null,null,null,null,"Travel","Wait","Constant","Present",null,"Year","Existing","New","Users",null,null,null,null,"Travel","Wait","Constant","Present",null,"Year","Existing","New","Users",null,null,null,null,"Travel","Wait","Constant","Present",null,"Year","New","Existing","New","Existing","New","Existing","New","Existing","New","Existing","New","Existing","Travel Time",null,"Constant",null,"of Time"]
[null,null,"Lot","Lot","Benefited","No Build","Build","No Build","Build","Time","Time","Dollars","Value",null,null,"Lot","Lot","Benefited","No Build","Build","No Build","Build","Time","Time","Dollars","Value",null,null,"Lot","Lot","Benefited","No Build","Build","No Build","Build","Time","Time","Dollars","Value",null,null,"Transit","Transit","Carpool","Carpool","Transit","Transit","Carpool","Carpool","Transit","Transit","Carpool","Carpool","Benefits",null,"Dollars",null,"Saved"]
[null,1,{"$f":"IF(SpacesNB=0,0,(IF(B24>CapYrNB,1,(B24-1)/CapYrNB)*MAX(0,(100%-PctFillNB))+(PctFillNB))*(SpacesNB*AVONB+IF(PctFillNB=0,BikePedNB,BikePedNB/PctFillNB))*AnnualFactor)*PctLotUser1*PctNTransit1","v":0},{"$f":"IF(SpacesB=0,0,(IF(B24>CapYrB,1,(B24-1)/CapYrB)*MAX(0,(100%-PctFillB))+(PctFillB))*(SpacesB*AVOB+IF(PctFillB=0,BikePedB,BikePedB/PctFillB))*AnnualFactor)*PctLotUser1*PctNTransit1","v":0},{"$f":"MAX(0,D24-C24)","v":0},{"$f":"TTNonHOV1","v":0},{"$f":"TTExpress1","v":0},0,{"$f":"MIN(10,HdwyExpress1/2)","v":0},{"$f":"(F24-G24)/60*E24*2","v":0},{"$f":"(H24-I24)/60*E24*2","v":0},{"$f":"SUM(J24,K24)*ValTimeAuto*(1+TTUprater)^($B24+Construct-1)","v":0},{"$f":"$L24/(1+DiscRate)^($B24+Construct-1)","v":0},null,1,{"$f":"IF(SpacesNB=0,0,(IF(O24>CapYrNB,1,(O24-1)/CapYrNB)*MAX(0,(100%-PctFillNB))+(PctFillNB))*(SpacesNB*AVONB+IF(PctFillNB=0,BikePedNB,BikePedNB/PctFillNB))*AnnualFactor)*PctLotUser2*PctNTransit2","v":0},{"$f":"IF(SpacesB=0,0,(IF(O24>CapYrB,1,(O24-1)/CapYrB)*MAX(0,(100%-PctFillB))+(PctFillB))*(SpacesB*AVOB+IF(PctFillB=0,BikePedB,BikePedB/PctFillB))*AnnualFactor)*PctLotUser2*PctNTransit2","v":0},{"$f":"MAX(0,Q24-P24)","v":0},{"$f":"TTNonHOV2","v":0},{"$f":"TTExpress2","v":0},0,{"$f":"MIN(10,HdwyExpress2/2)","v":0},{"$f":"(S24-T24)/60*R24*2","v":0},{"$f":"(U24-V24)/60*R24*2","v":0},{"$f":"SUM(W24,X24)*ValTimeAuto*(1+TTUprater)^($O24+Construct-1)","v":0},{"$f":"$Y24/(1+DiscRate)^($O24+Construct-1)","v":0},null,1,{"$f":"IF(SpacesNB=0,0,(IF(AB24>CapYrNB,1,(AB24-1)/CapYrNB)*MAX(0,(100%-PctFillNB))+(PctFillNB))*(SpacesNB*AVONB+IF(PctFillNB=0,BikePedNB,BikePedNB/PctFillNB))*AnnualFactor)*PctLotUser3*PctNTransit3","v":0},{"$f":"IF(SpacesB=0,0,(IF(AB24>CapYrB,1,(AB24-1)/CapYrB)*MAX(0,(100%-PctFillB))+(PctFillB))*(SpacesB*AVOB+IF(PctFillB=0,BikePedB,BikePedB/PctFillB))*AnnualFactor)*PctLotUser3*PctNTransit3","v":0},{"$f":"MAX(0,AD24-AC24)","v":0},{"$f":"TTNonHOV3","v":0},{"$f":"TTExpress3","v":0},0,{"$f":"MIN(10,HdwyExpress3/2)","v":0},{"$f":"(AF24-AG24)/60*AE24*2","v":0},{"$f":"(AH24-AI24)/60*AE24*2","v":0},{"$f":"SUM(AJ24,AK24)*ValTimeAuto*(1+TTUprater)^($AB24+Construct-1)","v":0},{"$f":"$AL24/(1+DiscRate)^($AB24+Construct-1)","v":0},null,1,{"$f":"M24","v":0},{"$f":"M54","v":0},{"$f":"M84","v":0},{"$f":"M114","v":0},{"$f":"Z24","v":0},{"$f":"Z54","v":0},{"$f":"Z84","v":0},{"$f":"Z114","v":0},{"$f":"AM24","v":0},{"$f":"AM54","v":0},{"$f":"AM84","v":0},{"$f":"AM114","v":0},{"$f":"SUM(AP24:BA24)","v":0},null,{"$f":"$BB24*(1+DiscRate)^($AO24+Construct-1)","v":0},null,{"$f":"SUM(J24:K24,J54:K54,J84:K84,J114:K114,W24:X24,W54:X54,W84:X84,W114:X114,AJ24:AK24,AJ54:AK54,AJ84:AK84,AJ114:AK114)","v":0}]
[null,2,0,0,{"$f":"MAX(0,D25-C25)","v":0},0,0,0,0,{"$f":"(F25-G25)/60*E25*2","v":0},{"$f":"(H25-I25)/60*E25*2","v":0},0,0,null,2,0,0,{"$f":"MAX(0,Q25-P25)","v":0},0,0,0,0,{"$f":"(S25-T25)/60*R25*2","v":0},{"$f":"(U25-V25)/60*R25*2","v":0},0,0,null,2,0,0,{"$f":"MAX(0,AD25-AC25)","v":0},0,0,0,0,{"$f":"(AF25-AG25)/60*AE25*2","v":0},{"$f":"(AH25-AI25)/60*AE25*2","v":0},0,0,null,2,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"SUM(J25:K25,J55:K55,J85:K85,J115:K115,W25:X25,W55:X55,W85:X85,W115:X115,AJ25:AK25,AJ55:AK55,AJ85:AK85,AJ115:AK115)","v":0}]
[null,3,0,0,0,0,0,0,0,0,0,0,0,null,3,0,0,0,0,0,0,0,0,0,0,0,null,3,0,0,0,0,0,0,0,0,0,0,0,null,3,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0]
[null,4,0,0,0,0,0,0,0,0,0,0,0,null,4,0,0,0,0,0,0,0,0,0,0,0,null,4,0,0,0,0,0,0,0,0,0,0,0,null,4,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0]
[null,5,0,0,0,0,0,0,0,0,0,0,0,null,5,0,0,0,0,0,0,0,0,0,0,0,null,5,0,0,0,0,0,0,0,0,0,0,0,null,5,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0]
[null,6,0,0,0,0,0,0,0,0,0,0,0,null,6,0,0,0,0,0,0,0,0,0,0,0,null,6,0,0,0,0,0,0,0,0,0,0,0,null,6,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0]
[null,7,0,0,0,0,0,0,0,0,0,0,0,null,7,0,0,0,0,0,0,0,0,0,0,0,null,7,0,0,0,0,0,0,0,0,0,0,0,null,7,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0]
[null,8,0,0,0,0,0,0,0,0,0,0,0,null,8,0,0,0,0,0,0,0,0,0,0,0,null,8,0,0,0,0,0,0,0,0,0,0,0,null,8,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0]
[null,9,0,0,0,0,0,0,0,0,0,0,0,null,9,0,0,0,0,0,0,0,0,0,0,0,null,9,0,0,0,0,0,0,0,0,0,0,0,null,9,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0]
[null,10,0,0,0,0,0,0,0,0,0,0,0,null,10,0,0,0,0,0,0,0,0,0,0,0,null,10,0,0,0,0,0,0,0,0,0,0,0,null,10,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0]
[null,11,0,0,0,0,0,0,0,0,0,0,0,null,11,0,0,0,0,0,0,0,0,0,0,0,null,11,0,0,0,0,0,0,0,0,0,0,0,null,11,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0]
[null,12,0,0,0,0,0,0,0,0,0,0,0,null,12,0,0,0,0,0,0,0,0,0,0,0,null,12,0,0,0,0,0,0,0,0,0,0,0,null,12,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0]
[null,13,0,0,0,0,0,0,0,0,0,0,0,null,13,0,0,0,0,0,0,0,0,0,0,0,null,13,0,0,0,0,0,0,0,0,0,0,0,null,13,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0]
[null,14,0,0,0,0,0,0,0,0,0,0,0,null,14,0,0,0,0,0,0,0,0,0,0,0,null,14,0,0,0,0,0,0,0,0,0,0,0,null,14,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0]
[null,15,0,0,0,0,0,0,0,0,0,0,0,null,15,0,0,0,0,0,0,0,0,0,0,0,null,15,0,0,0,0,0,0,0,0,0,0,0,null,15,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0]
[null,16,0,0,0,0,0,0,0,0,0,0,0,null,16,0,0,0,0,0,0,0,0,0,0,0,null,16,0,0,0,0,0,0,0,0,0,0,0,null,16,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0]
[null,17,0,0,0,0,0,0,0,0,0,0,0,null,17,0,0,0,0,0,0,0,0,0,0,0,null,17,0,0,0,0,0,0,0,0,0,0,0,null,17,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0]
[null,18,0,0,0,0,0,0,0,0,0,0,0,null,18,0,0,0,0,0,0,0,0,0,0,0,null,18,0,0,0,0,0,0,0,0,0,0,0,null,18,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0]
[null,19,0,0,0,0,0,0,0,0,0,0,0,null,19,0,0,0,0,0,0,0,0,0,0,0,null,19,0,0,0,0,0,0,0,0,0,0,0,null,19,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0]
[null,20,0,0,0,0,0,0,0,0,0,0,0,null,20,0,0,0,0,0,0,0,0,0,0,0,null,20,0,0,0,0,0,0,0,0,0,0,0,null,20,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M24:M43)","v":0},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z24:Z43)","v":0},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM24:AM43)","v":0},null,"Total",{"$f":"SUM(AP24:AP43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(BD24:BD43)","v":0},null,{"$f":"SUM(BF24:BF43)","v":0}]
[]
[]
[null,"Existing Transit Riders (switch from local bus to express bus)",null,null,null,null,null,null,null,null,null,null,null,null,"Existing Transit Riders (switch from local bus to express bus)",null,null,null,null,null,null,null,null,null,null,null,null,"Existing Transit Riders (switch from local bus to express bus)"]
[]
[null,null,"ANNUAL NUMBER OF USERS",null,null,"AVG TRAVEL TIME",null,"AVERAGE WAIT TIME",null,"TIME BENEFIT",null,null,null,null,null,"ANNUAL NUMBER OF USERS",null,null,"AVG TRAVEL TIME",null,"AVERAGE WAIT TIME",null,"TIME BENEFIT",null,null,null,null,null,"ANNUAL NUMBER OF USERS",null,null,"AVG TRAVEL TIME",null,"AVERAGE WAIT TIME",null,"TIME BENEFIT"]
[null,null,"(people/yr)",null,null,"(minutes)",null,"(minutes)",null,"(person-hours/yr)",null,null,null,null,null,"(people/yr)",null,null,"(minutes)",null,"(minutes)",null,"(person-hours/yr)",null,null,null,null,null,"(people/yr)",null,null,"(minutes)",null,"(minutes)",null,"(person-hours/yr)"]
[null,"Year","Existing","New","Users",null,null,null,null,"Travel","Wait","Constant","Present",null,"Year","Existing","New","Users",null,null,null,null,"Travel","Wait","Constant","Present",null,"Year","Existing","New","Users",null,null,null,null,"Travel","Wait","Constant","Present"]
[null,null,"Lot","Lot","Benefited","No Build","Build","No Build","Build","Time","Time","Dollars","Value",null,null,"Lot","Lot","Benefited","No Build","Build","No Build","Build","Time","Time","Dollars","Value",null,null,"Lot","Lot","Benefited","No Build","Build","No Build","Build","Time","Time","Dollars","Value"]
[null,1,{"$f":"IF(SpacesNB=0,0,(IF(B54>CapYrNB,1,(B54-1)/CapYrNB)*MAX(0,(100%-PctFillNB))+(PctFillNB))*(SpacesNB*AVONB+IF(PctFillNB=0,BikePedNB,BikePedNB/PctFillNB))*AnnualFactor)*PctLotUser1*PctETransit1","v":0},{"$f":"IF(SpacesB=0,0,(IF(B54>CapYrB,1,(B54-1)/CapYrB)*MAX(0,(100%-PctFillB))+(PctFillB))*(SpacesB*AVOB+IF(PctFillB=0,BikePedB,BikePedB/PctFillB))*AnnualFactor)*PctLotUser1*PctETransit1","v":0},{"$f":"MAX(0,D54-C54)","v":0},{"$f":"TTLocal1","v":0},{"$f":"TTExpress1","v":0},0,0,{"$f":"(F54-G54)/60*E54*2","v":0},{"$f":"(H54-I54)/60*E54*2","v":0},{"$f":"SUM(J54,K54)*ValTimeAuto*(1+TTUprater)^($B54+Construct-1)","v":0},{"$f":"$L54/(1+DiscRate)^($B54+Construct-1)","v":0},null,1,{"$f":"IF(SpacesNB=0,0,(IF(O54>CapYrNB,1,(O54-1)/CapYrNB)*MAX(0,(100%-PctFillNB))+(PctFillNB))*(SpacesNB*AVONB+IF(PctFillNB=0,BikePedNB,BikePedNB/PctFillNB))*AnnualFactor)*PctLotUser2*PctETransit2","v":0},{"$f":"IF(SpacesB=0,0,(IF(O54>CapYrB,1,(O54-1)/CapYrB)*MAX(0,(100%-PctFillB))+(PctFillB))*(SpacesB*AVOB+IF(PctFillB=0,BikePedB,BikePedB/PctFillB))*AnnualFactor)*PctLotUser2*PctETransit2","v":0},{"$f":"MAX(0,Q54-P54)","v":0},{"$f":"TTLocal2","v":0},{"$f":"TTExpress2","v":0},0,0,{"$f":"(S54-T54)/60*R54*2","v":0},{"$f":"(U54-V54)/60*R54*2","v":0},{"$f":"SUM(W54,X54)*ValTimeAuto*(1+TTUprater)^($O54+Construct-1)","v":0},{"$f":"$Y54/(1+DiscRate)^($O54+Construct-1)","v":0},null,1,{"$f":"IF(SpacesNB=0,0,(IF(AB54>CapYrNB,1,(AB54-1)/CapYrNB)*MAX(0,(100%-PctFillNB))+(PctFillNB))*(SpacesNB*AVONB+IF(PctFillNB=0,BikePedNB,BikePedNB/PctFillNB))*AnnualFactor)*PctLotUser3*PctETransit3","v":0},{"$f":"IF(SpacesB=0,0,(IF(AB54>CapYrB,1,(AB54-1)/CapYrB)*MAX(0,(100%-PctFillB))+(PctFillB))*(SpacesB*AVOB+IF(PctFillB=0,BikePedB,BikePedB/PctFillB))*AnnualFactor)*PctLotUser3*PctETransit3","v":0},{"$f":"MAX(0,AD54-AC54)","v":0},{"$f":"TTLocal3","v":0},{"$f":"TTExpress3","v":0},0,0,{"$f":"(AF54-AG54)/60*AE54*2","v":0},{"$f":"(AH54-AI54)/60*AE54*2","v":0},{"$f":"SUM(AJ54,AK54)*ValTimeAuto*(1+TTUprater)^($AB54+Construct-1)","v":0},{"$f":"$AL54/(1+DiscRate)^($AB54+Construct-1)","v":0}]
[null,2,0,0,{"$f":"MAX(0,D55-C55)","v":0},0,0,0,0,{"$f":"(F55-G55)/60*E55*2","v":0},{"$f":"(H55-I55)/60*E55*2","v":0},0,0,null,2,0,0,{"$f":"MAX(0,Q55-P55)","v":0},0,0,0,0,{"$f":"(S55-T55)/60*R55*2","v":0},{"$f":"(U55-V55)/60*R55*2","v":0},0,0,null,2,0,0,{"$f":"MAX(0,AD55-AC55)","v":0},0,0,0,0,{"$f":"(AF55-AG55)/60*AE55*2","v":0},{"$f":"(AH55-AI55)/60*AE55*2","v":0},0,0]
[null,3,0,0,0,0,0,0,0,0,0,0,0,null,3,0,0,0,0,0,0,0,0,0,0,0,null,3,0,0,0,0,0,0,0,0,0,0,0]
[null,4,0,0,0,0,0,0,0,0,0,0,0,null,4,0,0,0,0,0,0,0,0,0,0,0,null,4,0,0,0,0,0,0,0,0,0,0,0]
[null,5,0,0,0,0,0,0,0,0,0,0,0,null,5,0,0,0,0,0,0,0,0,0,0,0,null,5,0,0,0,0,0,0,0,0,0,0,0]
[null,6,0,0,0,0,0,0,0,0,0,0,0,null,6,0,0,0,0,0,0,0,0,0,0,0,null,6,0,0,0,0,0,0,0,0,0,0,0]
[null,7,0,0,0,0,0,0,0,0,0,0,0,null,7,0,0,0,0,0,0,0,0,0,0,0,null,7,0,0,0,0,0,0,0,0,0,0,0]
[null,8,0,0,0,0,0,0,0,0,0,0,0,null,8,0,0,0,0,0,0,0,0,0,0,0,null,8,0,0,0,0,0,0,0,0,0,0,0]
[null,9,0,0,0,0,0,0,0,0,0,0,0,null,9,0,0,0,0,0,0,0,0,0,0,0,null,9,0,0,0,0,0,0,0,0,0,0,0]
[null,10,0,0,0,0,0,0,0,0,0,0,0,null,10,0,0,0,0,0,0,0,0,0,0,0,null,10,0,0,0,0,0,0,0,0,0,0,0]
[null,11,0,0,0,0,0,0,0,0,0,0,0,null,11,0,0,0,0,0,0,0,0,0,0,0,null,11,0,0,0,0,0,0,0,0,0,0,0]
[null,12,0,0,0,0,0,0,0,0,0,0,0,null,12,0,0,0,0,0,0,0,0,0,0,0,null,12,0,0,0,0,0,0,0,0,0,0,0]
[null,13,0,0,0,0,0,0,0,0,0,0,0,null,13,0,0,0,0,0,0,0,0,0,0,0,null,13,0,0,0,0,0,0,0,0,0,0,0]
[null,14,0,0,0,0,0,0,0,0,0,0,0,null,14,0,0,0,0,0,0,0,0,0,0,0,null,14,0,0,0,0,0,0,0,0,0,0,0]
[null,15,0,0,0,0,0,0,0,0,0,0,0,null,15,0,0,0,0,0,0,0,0,0,0,0,null,15,0,0,0,0,0,0,0,0,0,0,0]
[null,16,0,0,0,0,0,0,0,0,0,0,0,null,16,0,0,0,0,0,0,0,0,0,0,0,null,16,0,0,0,0,0,0,0,0,0,0,0]
[null,17,0,0,0,0,0,0,0,0,0,0,0,null,17,0,0,0,0,0,0,0,0,0,0,0,null,17,0,0,0,0,0,0,0,0,0,0,0]
[null,18,0,0,0,0,0,0,0,0,0,0,0,null,18,0,0,0,0,0,0,0,0,0,0,0,null,18,0,0,0,0,0,0,0,0,0,0,0]
[null,19,0,0,0,0,0,0,0,0,0,0,0,null,19,0,0,0,0,0,0,0,0,0,0,0,null,19,0,0,0,0,0,0,0,0,0,0,0]
[null,20,0,0,0,0,0,0,0,0,0,0,0,null,20,0,0,0,0,0,0,0,0,0,0,0,null,20,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M54:M73)","v":0},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z54:Z73)","v":0},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM54:AM73)","v":0}]
[]
[]
[null,"New Carpoolers (switch from automobile to carpool)",null,null,null,null,null,null,null,null,null,null,null,null,"New Carpoolers (switch from automobile to carpool)",null,null,null,null,null,null,null,null,null,null,null,null,"New Carpoolers (switch from automobile to carpool)"]
[]
[null,null,"ANNUAL NUMBER OF USERS",null,null,"AVG TRAVEL TIME",null,"AVERAGE WAIT TIME",null,"TIME BENEFIT",null,null,null,null,null,"ANNUAL NUMBER OF USERS",null,null,"AVG TRAVEL TIME",null,"AVERAGE WAIT TIME",null,"TIME BENEFIT",null,null,null,null,null,"ANNUAL NUMBER OF USERS",null,null,"AVG TRAVEL TIME",null,"AVERAGE WAIT TIME",null,"TIME BENEFIT"]
[null,null,"(people/yr)",null,null,"(minutes)",null,"(minutes)",null,"(person-hours/yr)",null,null,null,null,null,"(people/yr)",null,null,"(minutes)",null,"(minutes)",null,"(person-hours/yr)",null,null,null,null,null,"(people/yr)",null,null,"(minutes)",null,"(minutes)",null,"(person-hours/yr)"]
[null,"Year","Existing","New","Users",null,null,null,null,"Travel","Wait","Constant","Present",null,"Year","Existing","New","Users",null,null,null,null,"Travel","Wait","Constant","Present",null,"Year","Existing","New","Users",null,null,null,null,"Travel","Wait","Constant","Present"]
[null,null,"Lot","Lot","Benefited","No Build","Build","No Build","Build","Time","Time","Dollars","Value",null,null,"Lot","Lot","Benefited","No Build","Build","No Build","Build","Time","Time","Dollars","Value",null,null,"Lot","Lot","Benefited","No Build","Build","No Build","Build","Time","Time","Dollars","Value"]
[null,1,{"$f":"IF(SpacesNB=0,0,(IF(B84>CapYrNB,1,(B84-1)/CapYrNB)*MAX(0,(100%-PctFillNB))+(PctFillNB))*(SpacesNB*AVONB+IF(PctFillNB=0,BikePedNB,BikePedNB/PctFillNB))*AnnualFactor)*PctLotUser1*PctNCarpool1","v":0},{"$f":"IF(SpacesB=0,0,(IF(B84>CapYrB,1,(B84-1)/CapYrB)*MAX(0,(100%-PctFillB))+(PctFillB))*(SpacesB*AVOB+IF(PctFillB=0,BikePedB,BikePedB/PctFillB))*AnnualFactor)*PctLotUser1*PctNCarpool1","v":0},{"$f":"MAX(0,D84-C84)","v":0},{"$f":"TTNonHOV1","v":0},{"$f":"TTHOV1","v":0},0,{"$f":"WaitCarpool1","v":0},{"$f":"(F84-G84)/60*E84*2","v":0},{"$f":"(H84-I84)/60*E84*2","v":0},{"$f":"SUM(J84,K84)*ValTimeAuto*(1+TTUprater)^($B84+Construct-1)","v":0},{"$f":"$L84/(1+DiscRate)^($B84+Construct-1)","v":0},null,1,{"$f":"IF(SpacesNB=0,0,(IF(O84>CapYrNB,1,(O84-1)/CapYrNB)*MAX(0,(100%-PctFillNB))+(PctFillNB))*(SpacesNB*AVONB+IF(PctFillNB=0,BikePedNB,BikePedNB/PctFillNB))*AnnualFactor)*PctLotUser2*PctNCarpool2","v":0},{"$f":"IF(SpacesB=0,0,(IF(O84>CapYrB,1,(O84-1)/CapYrB)*MAX(0,(100%-PctFillB))+(PctFillB))*(SpacesB*AVOB+IF(PctFillB=0,BikePedB,BikePedB/PctFillB))*AnnualFactor)*PctLotUser2*PctNCarpool2","v":0},{"$f":"MAX(0,Q84-P84)","v":0},{"$f":"TTNonHOV2","v":0},{"$f":"TTHOV2","v":0},0,{"$f":"WaitCarpool2","v":0},{"$f":"(S84-T84)/60*R84*2","v":0},{"$f":"(U84-V84)/60*R84*2","v":0},{"$f":"SUM(W84,X84)*ValTimeAuto*(1+TTUprater)^($O84+Construct-1)","v":0},{"$f":"$Y84/(1+DiscRate)^($O84+Construct-1)","v":0},null,1,{"$f":"IF(SpacesNB=0,0,(IF(AB84>CapYrNB,1,(AB84-1)/CapYrNB)*MAX(0,(100%-PctFillNB))+(PctFillNB))*(SpacesNB*AVONB+IF(PctFillNB=0,BikePedNB,BikePedNB/PctFillNB))*AnnualFactor)*PctLotUser3*PctNCarpool3","v":0},{"$f":"IF(SpacesB=0,0,(IF(AB84>CapYrB,1,(AB84-1)/CapYrB)*MAX(0,(100%-PctFillB))+(PctFillB))*(SpacesB*AVOB+IF(PctFillB=0,BikePedB,BikePedB/PctFillB))*AnnualFactor)*PctLotUser3*PctNCarpool3","v":0},{"$f":"MAX(0,AD84-AC84)","v":0},{"$f":"TTNonHOV3","v":0},{"$f":"TTHOV3","v":0},0,{"$f":"WaitCarpool3","v":0},{"$f":"(AF84-AG84)/60*AE84*2","v":0},{"$f":"(AH84-AI84)/60*AE84*2","v":0},{"$f":"SUM(AJ84,AK84)*ValTimeAuto*(1+TTUprater)^($AB84+Construct-1)","v":0},{"$f":"$AL84/(1+DiscRate)^($AB84+Construct-1)","v":0}]
[null,2,0,0,{"$f":"MAX(0,D85-C85)","v":0},0,0,0,0,{"$f":"(F85-G85)/60*E85*2","v":0},{"$f":"(H85-I85)/60*E85*2","v":0},0,0,null,2,0,0,{"$f":"MAX(0,Q85-P85)","v":0},0,0,0,0,{"$f":"(S85-T85)/60*R85*2","v":0},{"$f":"(U85-V85)/60*R85*2","v":0},0,0,null,2,0,0,{"$f":"MAX(0,AD85-AC85)","v":0},0,0,0,0,{"$f":"(AF85-AG85)/60*AE85*2","v":0},{"$f":"(AH85-AI85)/60*AE85*2","v":0},0,0]
[null,3,0,0,0,0,0,0,0,0,0,0,0,null,3,0,0,0,0,0,0,0,0,0,0,0,null,3,0,0,0,0,0,0,0,0,0,0,0]
[null,4,0,0,0,0,0,0,0,0,0,0,0,null,4,0,0,0,0,0,0,0,0,0,0,0,null,4,0,0,0,0,0,0,0,0,0,0,0]
[null,5,0,0,0,0,0,0,0,0,0,0,0,null,5,0,0,0,0,0,0,0,0,0,0,0,null,5,0,0,0,0,0,0,0,0,0,0,0]
[null,6,0,0,0,0,0,0,0,0,0,0,0,null,6,0,0,0,0,0,0,0,0,0,0,0,null,6,0,0,0,0,0,0,0,0,0,0,0]
[null,7,0,0,0,0,0,0,0,0,0,0,0,null,7,0,0,0,0,0,0,0,0,0,0,0,null,7,0,0,0,0,0,0,0,0,0,0,0]
[null,8,0,0,0,0,0,0,0,0,0,0,0,null,8,0,0,0,0,0,0,0,0,0,0,0,null,8,0,0,0,0,0,0,0,0,0,0,0]
[null,9,0,0,0,0,0,0,0,0,0,0,0,null,9,0,0,0,0,0,0,0,0,0,0,0,null,9,0,0,0,0,0,0,0,0,0,0,0]
[null,10,0,0,0,0,0,0,0,0,0,0,0,null,10,0,0,0,0,0,0,0,0,0,0,0,null,10,0,0,0,0,0,0,0,0,0,0,0]
[null,11,0,0,0,0,0,0,0,0,0,0,0,null,11,0,0,0,0,0,0,0,0,0,0,0,null,11,0,0,0,0,0,0,0,0,0,0,0]
[null,12,0,0,0,0,0,0,0,0,0,0,0,null,12,0,0,0,0,0,0,0,0,0,0,0,null,12,0,0,0,0,0,0,0,0,0,0,0]
[null,13,0,0,0,0,0,0,0,0,0,0,0,null,13,0,0,0,0,0,0,0,0,0,0,0,null,13,0,0,0,0,0,0,0,0,0,0,0]
[null,14,0,0,0,0,0,0,0,0,0,0,0,null,14,0,0,0,0,0,0,0,0,0,0,0,null,14,0,0,0,0,0,0,0,0,0,0,0]
[null,15,0,0,0,0,0,0,0,0,0,0,0,null,15,0,0,0,0,0,0,0,0,0,0,0,null,15,0,0,0,0,0,0,0,0,0,0,0]
[null,16,0,0,0,0,0,0,0,0,0,0,0,null,16,0,0,0,0,0,0,0,0,0,0,0,null,16,0,0,0,0,0,0,0,0,0,0,0]
[null,17,0,0,0,0,0,0,0,0,0,0,0,null,17,0,0,0,0,0,0,0,0,0,0,0,null,17,0,0,0,0,0,0,0,0,0,0,0]
[null,18,0,0,0,0,0,0,0,0,0,0,0,null,18,0,0,0,0,0,0,0,0,0,0,0,null,18,0,0,0,0,0,0,0,0,0,0,0]
[null,19,0,0,0,0,0,0,0,0,0,0,0,null,19,0,0,0,0,0,0,0,0,0,0,0,null,19,0,0,0,0,0,0,0,0,0,0,0]
[null,20,0,0,0,0,0,0,0,0,0,0,0,null,20,0,0,0,0,0,0,0,0,0,0,0,null,20,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M84:M103)","v":0},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z84:Z103)","v":0},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM84:AM103)","v":0}]
[]
[]
[null,"Existing Carpoolers (switch park-n-ride lots)",null,null,null,null,null,null,null,null,null,null,null,null,"Existing Carpoolers (switch park-n-ride lots)",null,null,null,null,null,null,null,null,null,null,null,null,"Existing Carpoolers (switch park-n-ride lots)"]
[]
[null,null,"ANNUAL NUMBER OF USERS",null,null,"AVG TRAVEL TIME",null,"AVERAGE WAIT TIME",null,"TIME BENEFIT",null,null,null,null,null,"ANNUAL NUMBER OF USERS",null,null,"AVG TRAVEL TIME",null,"AVERAGE WAIT TIME",null,"TIME BENEFIT",null,null,null,null,null,"ANNUAL NUMBER OF USERS",null,null,"AVG TRAVEL TIME",null,"AVERAGE WAIT TIME",null,"TIME BENEFIT"]
[null,null,"(people/yr)",null,null,"(minutes)",null,"(minutes)",null,"(person-hours/yr)",null,null,null,null,null,"(people/yr)",null,null,"(minutes)",null,"(minutes)",null,"(person-hours/yr)",null,null,null,null,null,"(people/yr)",null,null,"(minutes)",null,"(minutes)",null,"(person-hours/yr)"]
[null,"Year","Existing","New","Users",null,null,null,null,"Travel","Wait","Constant","Present",null,"Year","Existing","New","Users",null,null,null,null,"Travel","Wait","Constant","Present",null,"Year","Existing","New","Users",null,null,null,null,"Travel","Wait","Constant","Present"]
[null,null,"Lot","Lot","Benefited","No Build","Build","No Build","Build","Time","Time","Dollars","Value",null,null,"Lot","Lot","Benefited","No Build","Build","No Build","Build","Time","Time","Dollars","Value",null,null,"Lot","Lot","Benefited","No Build","Build","No Build","Build","Time","Time","Dollars","Value"]
[null,1,{"$f":"IF(SpacesNB=0,0,(IF(B114>CapYrNB,1,(B114-1)/CapYrNB)*MAX(0,(100%-PctFillNB))+(PctFillNB))*(SpacesNB*AVONB+IF(PctFillNB=0,BikePedNB,BikePedNB/PctFillNB))*AnnualFactor)*PctLotUser1*PctECarpool1","v":0},{"$f":"IF(SpacesB=0,0,(IF(B114>CapYrB,1,(B114-1)/CapYrB)*MAX(0,(100%-PctFillB))+(PctFillB))*(SpacesB*AVOB+IF(PctFillB=0,BikePedB,BikePedB/PctFillB))*AnnualFactor)*PctLotUser1*PctECarpool1","v":0},{"$f":"MAX(0,D114-C114)","v":0},{"$f":"IF(PctECarpool1=0,0,NextDist1/Distance1*TTNonHOV1)","v":0},{"$f":"IF(PctECarpool1=0,0,NextDist1/Distance1*TTHOV1)","v":0},0,0,{"$f":"(F114-G114)/60*E114*2","v":0},{"$f":"(H114-I114)/60*E114*2","v":0},{"$f":"SUM(J114,K114)*ValTimeAuto*(1+TTUprater)^($B114+Construct-1)","v":0},{"$f":"$L114/(1+DiscRate)^($B114+Construct-1)","v":0},null,1,{"$f":"IF(SpacesNB=0,0,(IF(O114>CapYrNB,1,(O114-1)/CapYrNB)*MAX(0,(100%-PctFillNB))+(PctFillNB))*(SpacesNB*AVONB+IF(PctFillNB=0,BikePedNB,BikePedNB/PctFillNB))*AnnualFactor)*PctLotUser2*PctECarpool2","v":0},{"$f":"IF(SpacesB=0,0,(IF(O114>CapYrB,1,(O114-1)/CapYrB)*MAX(0,(100%-PctFillB))+(PctFillB))*(SpacesB*AVOB+IF(PctFillB=0,BikePedB,BikePedB/PctFillB))*AnnualFactor)*PctLotUser2*PctECarpool2","v":0},{"$f":"MAX(0,Q114-P114)","v":0},{"$f":"IF(PctECarpool2=0,0,NextDist2/Distance2*TTNonHOV2)","v":0},{"$f":"IF(PctECarpool2=0,0,NextDist2/Distance2*TTHOV2)","v":0},0,0,{"$f":"(S114-T114)/60*R114*2","v":0},{"$f":"(U114-V114)/60*R114*2","v":0},{"$f":"SUM(W114,X114)*ValTimeAuto*(1+TTUprater)^($O114+Construct-1)","v":0},{"$f":"$Y114/(1+DiscRate)^($O114+Construct-1)","v":0},null,1,{"$f":"IF(SpacesNB=0,0,(IF(AB114>CapYrNB,1,(AB114-1)/CapYrNB)*MAX(0,(100%-PctFillNB))+(PctFillNB))*(SpacesNB*AVONB+IF(PctFillNB=0,BikePedNB,BikePedNB/PctFillNB))*AnnualFactor)*PctLotUser3*PctECarpool3","v":0},{"$f":"IF(SpacesB=0,0,(IF(AB114>CapYrB,1,(AB114-1)/CapYrB)*MAX(0,(100%-PctFillB))+(PctFillB))*(SpacesB*AVOB+IF(PctFillB=0,BikePedB,BikePedB/PctFillB))*AnnualFactor)*PctLotUser3*PctECarpool3","v":0},{"$f":"MAX(0,AD114-AC114)","v":0},{"$f":"IF(PctECarpool3=0,0,NextDist3/Distance3*TTNonHOV3)","v":0},{"$f":"IF(PctECarpool3=0,0,NextDist3/Distance3*TTHOV3)","v":0},0,0,{"$f":"(AF114-AG114)/60*AE114*2","v":0},{"$f":"(AH114-AI114)/60*AE114*2","v":0},{"$f":"SUM(AJ114,AK114)*ValTimeAuto*(1+TTUprater)^($AB114+Construct-1)","v":0},{"$f":"$AL114/(1+DiscRate)^($AB114+Construct-1)","v":0}]
[null,2,0,0,{"$f":"MAX(0,D115-C115)","v":0},0,0,0,0,{"$f":"(F115-G115)/60*E115*2","v":0},{"$f":"(H115-I115)/60*E115*2","v":0},0,0,null,2,0,0,{"$f":"MAX(0,Q115-P115)","v":0},0,0,0,0,{"$f":"(S115-T115)/60*R115*2","v":0},{"$f":"(U115-V115)/60*R115*2","v":0},0,0,null,2,0,0,{"$f":"MAX(0,AD115-AC115)","v":0},0,0,0,0,{"$f":"(AF115-AG115)/60*AE115*2","v":0},{"$f":"(AH115-AI115)/60*AE115*2","v":0},0,0]
[null,3,0,0,0,0,0,0,0,0,0,0,0,null,3,0,0,0,0,0,0,0,0,0,0,0,null,3,0,0,0,0,0,0,0,0,0,0,0]
[null,4,0,0,0,0,0,0,0,0,0,0,0,null,4,0,0,0,0,0,0,0,0,0,0,0,null,4,0,0,0,0,0,0,0,0,0,0,0]
[null,5,0,0,0,0,0,0,0,0,0,0,0,null,5,0,0,0,0,0,0,0,0,0,0,0,null,5,0,0,0,0,0,0,0,0,0,0,0]
[null,6,0,0,0,0,0,0,0,0,0,0,0,null,6,0,0,0,0,0,0,0,0,0,0,0,null,6,0,0,0,0,0,0,0,0,0,0,0]
[null,7,0,0,0,0,0,0,0,0,0,0,0,null,7,0,0,0,0,0,0,0,0,0,0,0,null,7,0,0,0,0,0,0,0,0,0,0,0]
[null,8,0,0,0,0,0,0,0,0,0,0,0,null,8,0,0,0,0,0,0,0,0,0,0,0,null,8,0,0,0,0,0,0,0,0,0,0,0]
[null,9,0,0,0,0,0,0,0,0,0,0,0,null,9,0,0,0,0,0,0,0,0,0,0,0,null,9,0,0,0,0,0,0,0,0,0,0,0]
[null,10,0,0,0,0,0,0,0,0,0,0,0,null,10,0,0,0,0,0,0,0,0,0,0,0,null,10,0,0,0,0,0,0,0,0,0,0,0]
[null,11,0,0,0,0,0,0,0,0,0,0,0,null,11,0,0,0,0,0,0,0,0,0,0,0,null,11,0,0,0,0,0,0,0,0,0,0,0]
[null,12,0,0,0,0,0,0,0,0,0,0,0,null,12,0,0,0,0,0,0,0,0,0,0,0,null,12,0,0,0,0,0,0,0,0,0,0,0]
[null,13,0,0,0,0,0,0,0,0,0,0,0,null,13,0,0,0,0,0,0,0,0,0,0,0,null,13,0,0,0,0,0,0,0,0,0,0,0]
[null,14,0,0,0,0,0,0,0,0,0,0,0,null,14,0,0,0,0,0,0,0,0,0,0,0,null,14,0,0,0,0,0,0,0,0,0,0,0]
[null,15,0,0,0,0,0,0,0,0,0,0,0,null,15,0,0,0,0,0,0,0,0,0,0,0,null,15,0,0,0,0,0,0,0,0,0,0,0]
[null,16,0,0,0,0,0,0,0,0,0,0,0,null,16,0,0,0,0,0,0,0,0,0,0,0,null,16,0,0,0,0,0,0,0,0,0,0,0]
[null,17,0,0,0,0,0,0,0,0,0,0,0,null,17,0,0,0,0,0,0,0,0,0,0,0,null,17,0,0,0,0,0,0,0,0,0,0,0]
[null,18,0,0,0,0,0,0,0,0,0,0,0,null,18,0,0,0,0,0,0,0,0,0,0,0,null,18,0,0,0,0,0,0,0,0,0,0,0]
[null,19,0,0,0,0,0,0,0,0,0,0,0,null,19,0,0,0,0,0,0,0,0,0,0,0,null,19,0,0,0,0,0,0,0,0,0,0,0]
[null,20,0,0,0,0,0,0,0,0,0,0,0,null,20,0,0,0,0,0,0,0,0,0,0,0,null,20,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M114:M133)","v":0},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z114:Z133)","v":0},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM114:AM133)","v":0}]
[]
[]
[]
[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," ( 1 + Real Discount Rate) ^ Year"]

{"sheet":"Vehicle Operating Costs","index":5,"n_rows":140,"n_cols":64,"rows_kept":140,"cut":false,"hidden":false,"merged":[]}
[null,"Vehicle Operating Cost Benefits"]
[]
[null,"This sheet calculates changes in highway vehicle operating costs and out-of-pocket costs."]
[null,"Net changes in transit operating costs should be included as project costs."]
[]
[null,"Formulas:"]
[null,null,null,null,null,null,null,"Non-Fuel Cost = VMT x Cost Per Mile"]
[null,"Vehicle-Miles Traveled = Distance x Users / Avg Veh Occupancy",null,null,null,null,null,"dollars","$/miles"]
[null,"veh-miles/yr",null,"miles","vehicles/yr",null,null,"Out-Of-Pocket Costs = Parking Costs or Transit Fares"]
[]
[null,"Fuel Cost = VMT x Fuel Consumption x Fuel Price",null,null,null,null,null,"Benefit = No Build Cost - Build Cost"]
[null,"dollars",null,"gallons/mile","$/gallon"]
[]
[]
[null,"A",{"$f":"IF(ISBLANK(DestName1),\"DESTINATION 1\", \"DESTINATION 1 - \"&DestName1)","v":"DESTINATION 1"},null,null,null,null,null,null,null,null,null,null,null,null,null,"B",{"$f":"IF(ISBLANK(DestName2),\"DESTINATION 2\", \"DESTINATION 2 - \"&DestName2)","v":"DESTINATION 2"},null,null,null,null,null,null,null,null,null,null,null,null,null,"C",{"$f":"IF(ISBLANK(DestName3),\"DESTINATION 3\", \"DESTINATION 3 - \"&DestName3)","v":"DESTINATION 3"},null,null,null,null,null,null,null,null,null,null,null,null,null,"D","SUMMARY OF VEHICLE OPERATING COST BENEFITS",null,null,null,null,null,null,null,"SUMMARY OF VEHICLE OPERATING COST BENEFITS (continued)"]
[]
[]
[null,"New Transit Riders (switch from automobile to express bus)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Transit Riders (switch from automobile to express bus)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Transit Riders (switch from automobile to express bus)"]
[]
[null,null,"ANNUAL NUMBER OF USERS",null,null,"TOTAL AUTO VMT",null,"HWY VEH OP COSTS",null,"OUT-POCKET COSTS",null,"BENEFITS",null,null,null,null,null,"ANNUAL NUMBER OF USERS",null,null,"TOTAL AUTO VMT",null,"HWY VEH OP COSTS",null,"OUT-POCKET COSTS",null,"BENEFITS",null,null,null,null,null,"ANNUAL NUMBER OF USERS",null,null,"TOTAL AUTO VMT",null,"HWY VEH OP COSTS",null,"OUT-POCKET COSTS",null,"BENEFITS",null,null,null,null,null,"DESTINATION 1",null,null,null,"DESTINATION 2",null,null,null,"DESTINATION 3",null,null,null,"Present"]
[null,null,"(people/yr)",null,null,"(veh-miles/yr)",null,"($/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,null,"(people/yr)",null,null,"(veh-miles/yr)",null,"($/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,null,"(people/yr)",null,null,"(veh-miles/yr)",null,"($/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Value of",null,null,null,"Total"]
[null,"Year","Existing","New","Users",null,null,null,null,null,null,"Hwy Veh","Out-of","Constant","Present",null,"Year","Existing","New","Users",null,null,null,null,null,null,"Hwy Veh","Out-of","Constant","Present",null,"Year","Existing","New","Users",null,null,null,null,null,null,"Hwy Veh","Out-of","Constant","Present",null,"Year","New","Existing","New","Existing","New","Existing","New","Existing","New","Existing","New","Existing","Veh Op Cost",null,"Constant",null,"VMT"]
[null,null,"Lot","Lot","Benefited","No Build","Build","No Build","Build","No Build","Build","Op Costs","Pocket","Dollars","Value",null,null,"Lot","Lot","Benefited","No Build","Build","No Build","Build","No Build","Build","Op Costs","Pocket","Dollars","Value",null,null,"Lot","Lot","Benefited","No Build","Build","No Build","Build","No Build","Build","Op Costs","Pocket","Dollars","Value",null,null,"Transit","Transit","Carpool","Carpool","Transit","Transit","Carpool","Carpool","Transit","Transit","Carpool","Carpool",{"$f":"IF(VehOp<>\"N\",\"Benefits\",\"Benefits*\")","v":"Benefits"},null,"Dollars",null,"Reduction"]
[null,1,{"$f":"IF(SpacesNB=0,0,(IF(B24>CapYrNB,1,(B24-1)/CapYrNB)*MAX(0,(100%-PctFillNB))+(PctFillNB))*(SpacesNB*AVONB+IF(PctFillNB=0,BikePedNB,BikePedNB/PctFillNB))*AnnualFactor)*PctLotUser1*PctNTransit1","v":0},{"$f":"IF(SpacesB=0,0,(IF(B24>CapYrB,1,(B24-1)/CapYrB)*MAX(0,(100%-PctFillB))+(PctFillB))*(SpacesB*AVOB+IF(PctFillB=0,BikePedB,BikePedB/PctFillB))*AnnualFactor)*PctLotUser1*PctNTransit1","v":0},{"$f":"MAX(0,D24-C24)","v":0},{"$f":"E24/AVOB*Distance1*2","v":0},0,{"$f":"IF(PctNTransit1=0,0,F24*(VLOOKUP(Distance1/TTNonHOV1*60,FuelCon,2)+NonFuelAuto))","v":0},0,{"$f":"E24/AVOB*ParkingCost1","v":0},{"$f":"E24*FareExpress1*2","v":0},{"$f":"H24-I24","v":0},{"$f":"J24-K24","v":0},{"$f":"SUM($L24:$M24)","v":0},{"$f":"$N24/(1+DiscRate)^($B24+Construct-1)","v":0},null,1,{"$f":"IF(SpacesNB=0,0,(IF(Q24>CapYrNB,1,(Q24-1)/CapYrNB)*MAX(0,(100%-PctFillNB))+(PctFillNB))*(SpacesNB*AVONB+IF(PctFillNB=0,BikePedNB,BikePedNB/PctFillNB))*AnnualFactor)*PctLotUser2*PctNTransit2","v":0},{"$f":"IF(SpacesB=0,0,(IF(Q24>CapYrB,1,(Q24-1)/CapYrB)*MAX(0,(100%-PctFillB))+(PctFillB))*(SpacesB*AVOB+IF(PctFillB=0,BikePedB,BikePedB/PctFillB))*AnnualFactor)*PctLotUser2*PctNTransit2","v":0},{"$f":"MAX(0,S24-R24)","v":0},{"$f":"T24/AVOB*Distance2*2","v":0},0,{"$f":"IF(PctNTransit2=0,0,U24*(VLOOKUP(Distance2/TTNonHOV2*60,FuelCon,2)+NonFuelAuto))","v":0},0,{"$f":"T24/AVOB*ParkingCost2","v":0},{"$f":"T24*FareExpress2*2","v":0},{"$f":"W24-X24","v":0},{"$f":"Y24-Z24","v":0},{"$f":"SUM($AA24:$AB24)","v":0},{"$f":"$AC24/(1+DiscRate)^($Q24+Construct-1)","v":0},null,1,{"$f":"IF(SpacesNB=0,0,(IF(AF24>CapYrNB,1,(AF24-1)/CapYrNB)*MAX(0,(100%-PctFillNB))+(PctFillNB))*(SpacesNB*AVONB+IF(PctFillNB=0,BikePedNB,BikePedNB/PctFillNB))*AnnualFactor)*PctLotUser3*PctNTransit3","v":0},{"$f":"IF(SpacesB=0,0,(IF(AF24>CapYrB,1,(AF24-1)/CapYrB)*MAX(0,(100%-PctFillB))+(PctFillB))*(SpacesB*AVOB+IF(PctFillB=0,BikePedB,BikePedB/PctFillB))*AnnualFactor)*PctLotUser3*PctNTransit3","v":0},{"$f":"MAX(0,AH24-AG24)","v":0},{"$f":"AI24/AVOB*Distance3*2","v":0},0,{"$f":"IF(PctNTransit3=0,0,AJ24*(VLOOKUP(Distance3/TTNonHOV3*60,FuelCon,2)+NonFuelAuto))","v":0},0,{"$f":"AI24/AVOB*ParkingCost3","v":0},{"$f":"AI24*FareExpress3*2","v":0},{"$f":"AL24-AM24","v":0},{"$f":"AN24-AO24","v":0},{"$f":"SUM($AP24:$AQ24)","v":0},{"$f":"$AR24/(1+DiscRate)^($AF24+Construct-1)","v":0},null,1,{"$f":"O24","v":0},{"$f":"O54","v":0},{"$f":"O84","v":0},{"$f":"O114","v":0},{"$f":"AD24","v":0},{"$f":"AD54","v":0},{"$f":"AD84","v":0},{"$f":"AD114","v":0},{"$f":"AS24","v":0},{"$f":"AS54","v":0},{"$f":"AS84","v":0},{"$f":"AS114","v":0},{"$f":"IF(VehOp<>\"N\",SUM(AV24:BG24),0)","v":0},null,{"$f":"$BH24*(1+DiscRate)^($AU24+Construct-1)","v":0},null,{"$f":"SUM(F24,F54,F84,F114,U24,U54,U84,U114,AJ24,AJ54,AJ84,AJ114)-SUM(G24,G54,G84,G114,V24,V54,V84,V114,AK24,AK54,AK84,AK114)","v":0}]
[null,2,0,0,{"$f":"MAX(0,D25-C25)","v":0},0,0,0,0,0,0,{"$f":"H25-I25","v":0},{"$f":"J25-K25","v":0},{"$f":"SUM($L25:$M25)","v":0},0,null,2,0,0,{"$f":"MAX(0,S25-R25)","v":0},0,0,0,0,0,0,{"$f":"W25-X25","v":0},{"$f":"Y25-Z25","v":0},{"$f":"SUM($AA25:$AB25)","v":0},0,null,2,0,0,{"$f":"MAX(0,AH25-AG25)","v":0},0,0,0,0,0,0,{"$f":"AL25-AM25","v":0},{"$f":"AN25-AO25","v":0},{"$f":"SUM($AP25:$AQ25)","v":0},0,null,2,{"$f":"O25","v":0},{"$f":"O55","v":0},{"$f":"O85","v":0},{"$f":"O115","v":0},{"$f":"AD25","v":0},{"$f":"AD55","v":0},{"$f":"AD85","v":0},{"$f":"AD115","v":0},{"$f":"AS25","v":0},{"$f":"AS55","v":0},{"$f":"AS85","v":0},{"$f":"AS115","v":0},{"$f":"IF(VehOp<>\"N\",SUM(AV25:BG25),0)","v":0},null,0,null,{"$f":"SUM(F25,F55,F85,F115,U25,U55,U85,U115,AJ25,AJ55,AJ85,AJ115)-SUM(G25,G55,G85,G115,V25,V55,V85,V115,AK25,AK55,AK85,AK115)","v":0}]
[null,3,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM($L26:$M26)","v":0},0,null,3,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3,{"$f":"O26","v":0},0,{"$f":"O86","v":0},{"$f":"O116","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(VehOp<>\"N\",SUM(AV26:BG26),0)","v":0},null,0,null,0]
[null,4,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0]
[null,5,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0]
[null,6,0,0,0,0,0,0,0,0,0,0,0,0,0,null,6,0,0,0,0,0,0,0,0,0,0,0,0,0,null,6,0,0,0,0,0,0,0,0,0,0,0,0,0,null,6,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0]
[null,7,0,0,0,0,0,0,0,0,0,0,0,0,0,null,7,0,0,0,0,0,0,0,0,0,0,0,0,0,null,7,0,0,0,0,0,0,0,0,0,0,0,0,0,null,7,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0]
[null,8,0,0,0,0,0,0,0,0,0,0,0,0,0,null,8,0,0,0,0,0,0,0,0,0,0,0,0,0,null,8,0,0,0,0,0,0,0,0,0,0,0,0,0,null,8,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0]
[null,9,0,0,0,0,0,0,0,0,0,0,0,0,0,null,9,0,0,0,0,0,0,0,0,0,0,0,0,0,null,9,0,0,0,0,0,0,0,0,0,0,0,0,0,null,9,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0]
[null,10,0,0,0,0,0,0,0,0,0,0,0,0,0,null,10,0,0,0,0,0,0,0,0,0,0,0,0,0,null,10,0,0,0,0,0,0,0,0,0,0,0,0,0,null,10,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0]
[null,11,0,0,0,0,0,0,0,0,0,0,0,0,0,null,11,0,0,0,0,0,0,0,0,0,0,0,0,0,null,11,0,0,0,0,0,0,0,0,0,0,0,0,0,null,11,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0]
[null,12,0,0,0,0,0,0,0,0,0,0,0,0,0,null,12,0,0,0,0,0,0,0,0,0,0,0,0,0,null,12,0,0,0,0,0,0,0,0,0,0,0,0,0,null,12,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0]
[null,13,0,0,0,0,0,0,0,0,0,0,0,0,0,null,13,0,0,0,0,0,0,0,0,0,0,0,0,0,null,13,0,0,0,0,0,0,0,0,0,0,0,0,0,null,13,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0]
[null,14,0,0,0,0,0,0,0,0,0,0,0,0,0,null,14,0,0,0,0,0,0,0,0,0,0,0,0,0,null,14,0,0,0,0,0,0,0,0,0,0,0,0,0,null,14,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0]
[null,15,0,0,0,0,0,0,0,0,0,0,0,0,0,null,15,0,0,0,0,0,0,0,0,0,0,0,0,0,null,15,0,0,0,0,0,0,0,0,0,0,0,0,0,null,15,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0]
[null,16,0,0,0,0,0,0,0,0,0,0,0,0,0,null,16,0,0,0,0,0,0,0,0,0,0,0,0,0,null,16,0,0,0,0,0,0,0,0,0,0,0,0,0,null,16,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0]
[null,17,0,0,0,0,0,0,0,0,0,0,0,0,0,null,17,0,0,0,0,0,0,0,0,0,0,0,0,0,null,17,0,0,0,0,0,0,0,0,0,0,0,0,0,null,17,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0]
[null,18,0,0,0,0,0,0,0,0,0,0,0,0,0,null,18,0,0,0,0,0,0,0,0,0,0,0,0,0,null,18,0,0,0,0,0,0,0,0,0,0,0,0,0,null,18,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0]
[null,19,0,0,0,0,0,0,0,0,0,0,0,0,0,null,19,0,0,0,0,0,0,0,0,0,0,0,0,0,null,19,0,0,0,0,0,0,0,0,0,0,0,0,0,null,19,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0]
[null,20,0,0,0,0,0,0,0,0,0,0,0,0,0,null,20,0,0,0,0,0,0,0,0,0,0,0,0,0,null,20,0,0,0,0,0,0,0,0,0,0,0,0,0,null,20,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O24:O43)","v":0},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD24:AD43)","v":0},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AS24:AS43)","v":0},null,"Total",{"$f":"SUM(AV24:AV43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(BJ24:BJ43)","v":0},null,{"$f":"SUM(BL24:BL43)","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,{"$f":"IF(VehOp<>\"N\",\"\",\"* Vehicle Operating Cost Savings Not Counted\")","v":""}]
[null,"Existing Transit Riders (switch from local bus to express bus)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Existing Transit Riders (switch from local bus to express bus)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Existing Transit Riders (switch from local bus to express bus)"]
[]
[null,null,"ANNUAL NUMBER OF USERS",null,null,"TOTAL AUTO VMT",null,"HWY VEH OP COSTS",null,"OUT-POCKET COSTS",null,"BENEFITS",null,null,null,null,null,"ANNUAL NUMBER OF USERS",null,null,"TOTAL AUTO VMT",null,"HWY VEH OP COSTS",null,"OUT-POCKET COSTS",null,"BENEFITS",null,null,null,null,null,"ANNUAL NUMBER OF USERS",null,null,"TOTAL AUTO VMT",null,"HWY VEH OP COSTS",null,"OUT-POCKET COSTS",null,"BENEFITS"]
[null,null,"(people/yr)",null,null,"(veh-miles/yr)",null,"($/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,null,"(people/yr)",null,null,"(veh-miles/yr)",null,"($/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,null,"(people/yr)",null,null,"(veh-miles/yr)",null,"($/yr)",null,"($/yr)",null,"($/yr)"]
[null,"Year","Existing","New","Users",null,null,null,null,null,null,"Hwy Veh","Out-of","Constant","Present",null,"Year","Existing","New","Users",null,null,null,null,null,null,"Hwy Veh","Out-of","Constant","Present",null,"Year","Existing","New","Users",null,null,null,null,null,null,"Hwy Veh","Out-of","Constant","Present"]
[null,null,"Lot","Lot","Benefited","No Build","Build","No Build","Build","No Build","Build","Op Costs","Pocket","Dollars","Value",null,null,"Lot","Lot","Benefited","No Build","Build","No Build","Build","No Build","Build","Op Costs","Pocket","Dollars","Value",null,null,"Lot","Lot","Benefited","No Build","Build","No Build","Build","No Build","Build","Op Costs","Pocket","Dollars","Value"]
[null,1,{"$f":"IF(SpacesNB=0,0,(IF(B54>CapYrNB,1,(B54-1)/CapYrNB)*MAX(0,(100%-PctFillNB))+(PctFillNB))*(SpacesNB*AVONB+IF(PctFillNB=0,BikePedNB,BikePedNB/PctFillNB))*AnnualFactor)*PctLotUser1*PctETransit1","v":0},{"$f":"IF(SpacesB=0,0,(IF(B54>CapYrB,1,(B54-1)/CapYrB)*MAX(0,(100%-PctFillB))+(PctFillB))*(SpacesB*AVOB+IF(PctFillB=0,BikePedB,BikePedB/PctFillB))*AnnualFactor)*PctLotUser1*PctETransit1","v":0},{"$f":"MAX(0,D54-C54)","v":0},0,0,0,0,{"$f":"E54*FareLocal1*2","v":0},{"$f":"E54*FareExpress1*2","v":0},{"$f":"H54-I54","v":0},{"$f":"J54-K54","v":0},{"$f":"SUM($L54:$M54)","v":0},{"$f":"$N54/(1+DiscRate)^($B54+Construct-1)","v":0},null,1,{"$f":"IF(SpacesNB=0,0,(IF(Q54>CapYrNB,1,(Q54-1)/CapYrNB)*MAX(0,(100%-PctFillNB))+(PctFillNB))*(SpacesNB*AVONB+IF(PctFillNB=0,BikePedNB,BikePedNB/PctFillNB))*AnnualFactor)*PctLotUser2*PctETransit2","v":0},{"$f":"IF(SpacesB=0,0,(IF(Q54>CapYrB,1,(Q54-1)/CapYrB)*MAX(0,(100%-PctFillB))+(PctFillB))*(SpacesB*AVOB+IF(PctFillB=0,BikePedB,BikePedB/PctFillB))*AnnualFactor)*PctLotUser2*PctETransit2","v":0},{"$f":"MAX(0,S54-R54)","v":0},0,0,0,0,{"$f":"T54*FareLocal2*2","v":0},{"$f":"T54*FareExpress2*2","v":0},{"$f":"W54-X54","v":0},{"$f":"Y54-Z54","v":0},{"$f":"SUM($AA54:$AB54)","v":0},{"$f":"$AC54/(1+DiscRate)^($Q54+Construct-1)","v":0},null,1,{"$f":"IF(SpacesNB=0,0,(IF(AF54>CapYrNB,1,(AF54-1)/CapYrNB)*MAX(0,(100%-PctFillNB))+(PctFillNB))*(SpacesNB*AVONB+IF(PctFillNB=0,BikePedNB,BikePedNB/PctFillNB))*AnnualFactor)*PctLotUser3*PctETransit3","v":0},{"$f":"IF(SpacesB=0,0,(IF(AF54>CapYrB,1,(AF54-1)/CapYrB)*MAX(0,(100%-PctFillB))+(PctFillB))*(SpacesB*AVOB+IF(PctFillB=0,BikePedB,BikePedB/PctFillB))*AnnualFactor)*PctLotUser3*PctETransit3","v":0},{"$f":"MAX(0,AH54-AG54)","v":0},0,0,0,0,{"$f":"AI54*FareLocal3*2","v":0},{"$f":"AI54*FareExpress3*2","v":0},{"$f":"AL54-AM54","v":0},{"$f":"AN54-AO54","v":0},{"$f":"SUM($AP54:$AQ54)","v":0},{"$f":"$AR54/(1+DiscRate)^($AF54+Construct-1)","v":0}]
[null,2,0,0,{"$f":"MAX(0,D55-C55)","v":0},0,0,0,0,0,0,{"$f":"H55-I55","v":0},{"$f":"J55-K55","v":0},{"$f":"SUM($L55:$M55)","v":0},0,null,2,0,0,{"$f":"MAX(0,S55-R55)","v":0},0,0,0,0,0,0,{"$f":"W55-X55","v":0},{"$f":"Y55-Z55","v":0},{"$f":"SUM($AA55:$AB55)","v":0},0,null,2,0,0,{"$f":"MAX(0,AH55-AG55)","v":0},0,0,0,0,0,0,{"$f":"AL55-AM55","v":0},{"$f":"AN55-AO55","v":0},{"$f":"SUM($AP55:$AQ55)","v":0},0]
[null,3,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM($L56:$M56)","v":0},0,null,3,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,5,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6,0,0,0,0,0,0,0,0,0,0,0,0,0,null,6,0,0,0,0,0,0,0,0,0,0,0,0,0,null,6,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,7,0,0,0,0,0,0,0,0,0,0,0,0,0,null,7,0,0,0,0,0,0,0,0,0,0,0,0,0,null,7,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,8,0,0,0,0,0,0,0,0,0,0,0,0,0,null,8,0,0,0,0,0,0,0,0,0,0,0,0,0,null,8,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,9,0,0,0,0,0,0,0,0,0,0,0,0,0,null,9,0,0,0,0,0,0,0,0,0,0,0,0,0,null,9,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10,0,0,0,0,0,0,0,0,0,0,0,0,0,null,10,0,0,0,0,0,0,0,0,0,0,0,0,0,null,10,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,11,0,0,0,0,0,0,0,0,0,0,0,0,0,null,11,0,0,0,0,0,0,0,0,0,0,0,0,0,null,11,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,12,0,0,0,0,0,0,0,0,0,0,0,0,0,null,12,0,0,0,0,0,0,0,0,0,0,0,0,0,null,12,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,13,0,0,0,0,0,0,0,0,0,0,0,0,0,null,13,0,0,0,0,0,0,0,0,0,0,0,0,0,null,13,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,14,0,0,0,0,0,0,0,0,0,0,0,0,0,null,14,0,0,0,0,0,0,0,0,0,0,0,0,0,null,14,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,15,0,0,0,0,0,0,0,0,0,0,0,0,0,null,15,0,0,0,0,0,0,0,0,0,0,0,0,0,null,15,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,16,0,0,0,0,0,0,0,0,0,0,0,0,0,null,16,0,0,0,0,0,0,0,0,0,0,0,0,0,null,16,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,17,0,0,0,0,0,0,0,0,0,0,0,0,0,null,17,0,0,0,0,0,0,0,0,0,0,0,0,0,null,17,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,18,0,0,0,0,0,0,0,0,0,0,0,0,0,null,18,0,0,0,0,0,0,0,0,0,0,0,0,0,null,18,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,19,0,0,0,0,0,0,0,0,0,0,0,0,0,null,19,0,0,0,0,0,0,0,0,0,0,0,0,0,null,19,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,20,0,0,0,0,0,0,0,0,0,0,0,0,0,null,20,0,0,0,0,0,0,0,0,0,0,0,0,0,null,20,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O54:O73)","v":0},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD54:AD73)","v":0},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AS54:AS73)","v":0}]
[]
[]
[null,"New Carpoolers (switch from automobile to carpool)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Carpoolers (switch from automobile to carpool)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Carpoolers (switch from automobile to carpool)"]
[]
[null,null,"ANNUAL NUMBER OF USERS",null,null,"TOTAL AUTO VMT",null,"HWY VEH OP COSTS",null,"OUT-POCKET COSTS",null,"BENEFITS",null,null,null,null,null,"ANNUAL NUMBER OF USERS",null,null,"TOTAL AUTO VMT",null,"HWY VEH OP COSTS",null,"OUT-POCKET COSTS",null,"BENEFITS",null,null,null,null,null,"ANNUAL NUMBER OF USERS",null,null,"TOTAL AUTO VMT",null,"HWY VEH OP COSTS",null,"OUT-POCKET COSTS",null,"BENEFITS"]
[null,null,"(people/yr)",null,null,"(veh-miles/yr)",null,"($/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,null,"(people/yr)",null,null,"(veh-miles/yr)",null,"($/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,null,"(people/yr)",null,null,"(veh-miles/yr)",null,"($/yr)",null,"($/yr)",null,"($/yr)"]
[null,"Year","Existing","New","Users",null,null,null,null,null,null,"Hwy Veh","Out-of","Constant","Present",null,"Year","Existing","New","Users",null,null,null,null,null,null,"Hwy Veh","Out-of","Constant","Present",null,"Year","Existing","New","Users",null,null,null,null,null,null,"Hwy Veh","Out-of","Constant","Present"]
[null,null,"Lot","Lot","Benefited","No Build","Build","No Build","Build","No Build","Build","Op Costs","Pocket","Dollars","Value",null,null,"Lot","Lot","Benefited","No Build","Build","No Build","Build","No Build","Build","Op Costs","Pocket","Dollars","Value",null,null,"Lot","Lot","Benefited","No Build","Build","No Build","Build","No Build","Build","Op Costs","Pocket","Dollars","Value"]
[null,1,{"$f":"IF(SpacesNB=0,0,(IF(B84>CapYrNB,1,(B84-1)/CapYrNB)*MAX(0,(100%-PctFillNB))+(PctFillNB))*(SpacesNB*AVONB+IF(PctFillNB=0,BikePedNB,BikePedNB/PctFillNB))*AnnualFactor)*PctLotUser1*PctNCarpool1","v":0},{"$f":"IF(SpacesB=0,0,(IF(B84>CapYrB,1,(B84-1)/CapYrB)*MAX(0,(100%-PctFillB))+(PctFillB))*(SpacesB*AVOB+IF(PctFillB=0,BikePedB,BikePedB/PctFillB))*AnnualFactor)*PctLotUser1*PctNCarpool1","v":0},{"$f":"MAX(0,D84-C84)","v":0},{"$f":"E84/AVOB*Distance1*2","v":0},{"$f":"IF(PctNCarpool1=0,0,E84/AVOCarpool1*Distance1*2)","v":0},{"$f":"IF(PctNCarpool1=0,0,F84*(VLOOKUP(Distance1/TTNonHOV1*60,FuelCon,2)+NonFuelAuto))","v":0},{"$f":"IF(PctNCarpool1=0,0,G84*(VLOOKUP(Distance1/TTHOV1*60,FuelCon,2)+NonFuelAuto))","v":0},{"$f":"E84/AVOB*ParkingCost1","v":0},{"$f":"IF(PctNCarpool1=0,0,E84/AVOCarpool1*ParkingCost1)","v":0},{"$f":"H84-I84","v":0},{"$f":"J84-K84","v":0},{"$f":"SUM($L84:$M84)","v":0},{"$f":"$N84/(1+DiscRate)^($B84+Construct-1)","v":0},null,1,{"$f":"IF(SpacesNB=0,0,(IF(Q84>CapYrNB,1,(Q84-1)/CapYrNB)*MAX(0,(100%-PctFillNB))+(PctFillNB))*(SpacesNB*AVONB+IF(PctFillNB=0,BikePedNB,BikePedNB/PctFillNB))*AnnualFactor)*PctLotUser2*PctNCarpool2","v":0},{"$f":"IF(SpacesB=0,0,(IF(Q84>CapYrB,1,(Q84-1)/CapYrB)*MAX(0,(100%-PctFillB))+(PctFillB))*(SpacesB*AVOB+IF(PctFillB=0,BikePedB,BikePedB/PctFillB))*AnnualFactor)*PctLotUser2*PctNCarpool2","v":0},{"$f":"MAX(0,S84-R84)","v":0},{"$f":"T84/AVOB*Distance2*2","v":0},{"$f":"IF(PctNCarpool2=0,0,T84/AVOCarpool2*Distance2*2)","v":0},{"$f":"IF(PctNCarpool2=0,0,U84*(VLOOKUP(Distance2/TTNonHOV2*60,FuelCon,2)+NonFuelAuto))","v":0},{"$f":"IF(PctNCarpool2=0,0,V84*(VLOOKUP(Distance2/TTHOV2*60,FuelCon,2)+NonFuelAuto))","v":0},{"$f":"T84/AVOB*ParkingCost2","v":0},{"$f":"IF(PctNCarpool2=0,0,T84/AVOCarpool2*ParkingCost2)","v":0},{"$f":"W84-X84","v":0},{"$f":"Y84-Z84","v":0},{"$f":"SUM($AA84:$AB84)","v":0},{"$f":"$AC84/(1+DiscRate)^($Q84+Construct-1)","v":0},null,1,{"$f":"IF(SpacesNB=0,0,(IF(AF84>CapYrNB,1,(AF84-1)/CapYrNB)*MAX(0,(100%-PctFillNB))+(PctFillNB))*(SpacesNB*AVONB+IF(PctFillNB=0,BikePedNB,BikePedNB/PctFillNB))*AnnualFactor)*PctLotUser3*PctNCarpool3","v":0},{"$f":"IF(SpacesB=0,0,(IF(AF84>CapYrB,1,(AF84-1)/CapYrB)*MAX(0,(100%-PctFillB))+(PctFillB))*(SpacesB*AVOB+IF(PctFillB=0,BikePedB,BikePedB/PctFillB))*AnnualFactor)*PctLotUser3*PctNCarpool3","v":0},{"$f":"MAX(0,AH84-AG84)","v":0},{"$f":"AI84/AVOB*Distance3*2","v":0},{"$f":"IF(PctNCarpool3=0,0,AI84/AVOCarpool3*Distance3*2)","v":0},{"$f":"IF(PctNCarpool3=0,0,AJ84*(VLOOKUP(Distance3/TTNonHOV3*60,FuelCon,2)+NonFuelAuto))","v":0},{"$f":"IF(PctNCarpool3=0,0,AK84*(VLOOKUP(Distance3/TTHOV3*60,FuelCon,2)+NonFuelAuto))","v":0},{"$f":"AI84/AVOB*ParkingCost3","v":0},{"$f":"IF(PctNCarpool3=0,0,AI84/AVOCarpool3*ParkingCost3)","v":0},{"$f":"AL84-AM84","v":0},{"$f":"AN84-AO84","v":0},{"$f":"SUM($AP84:$AQ84)","v":0},{"$f":"$AR84/(1+DiscRate)^($AF84+Construct-1)","v":0}]
[null,2,0,0,{"$f":"MAX(0,D85-C85)","v":0},0,0,0,0,0,0,{"$f":"H85-I85","v":0},{"$f":"J85-K85","v":0},{"$f":"SUM($L85:$M85)","v":0},0,null,2,0,0,{"$f":"MAX(0,S85-R85)","v":0},0,0,0,0,0,0,{"$f":"W85-X85","v":0},{"$f":"Y85-Z85","v":0},{"$f":"SUM($AA85:$AB85)","v":0},0,null,2,0,0,{"$f":"MAX(0,AH85-AG85)","v":0},0,0,0,0,0,0,{"$f":"AL85-AM85","v":0},{"$f":"AN85-AO85","v":0},{"$f":"SUM($AP85:$AQ85)","v":0},0]
[null,3,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM($L86:$M86)","v":0},0,null,3,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,5,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6,0,0,0,0,0,0,0,0,0,0,0,0,0,null,6,0,0,0,0,0,0,0,0,0,0,0,0,0,null,6,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,7,0,0,0,0,0,0,0,0,0,0,0,0,0,null,7,0,0,0,0,0,0,0,0,0,0,0,0,0,null,7,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,8,0,0,0,0,0,0,0,0,0,0,0,0,0,null,8,0,0,0,0,0,0,0,0,0,0,0,0,0,null,8,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,9,0,0,0,0,0,0,0,0,0,0,0,0,0,null,9,0,0,0,0,0,0,0,0,0,0,0,0,0,null,9,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10,0,0,0,0,0,0,0,0,0,0,0,0,0,null,10,0,0,0,0,0,0,0,0,0,0,0,0,0,null,10,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,11,0,0,0,0,0,0,0,0,0,0,0,0,0,null,11,0,0,0,0,0,0,0,0,0,0,0,0,0,null,11,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,12,0,0,0,0,0,0,0,0,0,0,0,0,0,null,12,0,0,0,0,0,0,0,0,0,0,0,0,0,null,12,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,13,0,0,0,0,0,0,0,0,0,0,0,0,0,null,13,0,0,0,0,0,0,0,0,0,0,0,0,0,null,13,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,14,0,0,0,0,0,0,0,0,0,0,0,0,0,null,14,0,0,0,0,0,0,0,0,0,0,0,0,0,null,14,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,15,0,0,0,0,0,0,0,0,0,0,0,0,0,null,15,0,0,0,0,0,0,0,0,0,0,0,0,0,null,15,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,16,0,0,0,0,0,0,0,0,0,0,0,0,0,null,16,0,0,0,0,0,0,0,0,0,0,0,0,0,null,16,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,17,0,0,0,0,0,0,0,0,0,0,0,0,0,null,17,0,0,0,0,0,0,0,0,0,0,0,0,0,null,17,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,18,0,0,0,0,0,0,0,0,0,0,0,0,0,null,18,0,0,0,0,0,0,0,0,0,0,0,0,0,null,18,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,19,0,0,0,0,0,0,0,0,0,0,0,0,0,null,19,0,0,0,0,0,0,0,0,0,0,0,0,0,null,19,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,20,0,0,0,0,0,0,0,0,0,0,0,0,0,null,20,0,0,0,0,0,0,0,0,0,0,0,0,0,null,20,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O84:O103)","v":0},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD84:AD103)","v":0},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AS84:AS103)","v":0}]
[]
[]
[null,"Existing Carpoolers (switch park-n-ride lots)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Existing Carpoolers (switch park-n-ride lots)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Existing Carpoolers (switch park-n-ride lots)"]
[]
[null,null,"ANNUAL NUMBER OF USERS",null,null,"TOTAL AUTO VMT",null,"HWY VEH OP COSTS",null,"OUT-POCKET COSTS",null,"BENEFITS",null,null,null,null,null,"ANNUAL NUMBER OF USERS",null,null,"TOTAL AUTO VMT",null,"HWY VEH OP COSTS",null,"OUT-POCKET COSTS",null,"BENEFITS",null,null,null,null,null,"ANNUAL NUMBER OF USERS",null,null,"TOTAL AUTO VMT",null,"HWY VEH OP COSTS",null,"OUT-POCKET COSTS",null,"BENEFITS"]
[null,null,"(people/yr)",null,null,"(veh-miles/yr)",null,"($/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,null,"(people/yr)",null,null,"(veh-miles/yr)",null,"($/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,null,"(people/yr)",null,null,"(veh-miles/yr)",null,"($/yr)",null,"($/yr)",null,"($/yr)"]
[null,"Year","Existing","New","Users",null,null,null,null,null,null,"Hwy Veh","Out-of","Constant","Present",null,"Year","Existing","New","Users",null,null,null,null,null,null,"Hwy Veh","Out-of","Constant","Present",null,"Year","Existing","New","Users",null,null,null,null,null,null,"Hwy Veh","Out-of","Constant","Present"]
[null,null,"Lot","Lot","Benefited","No Build","Build","No Build","Build","No Build","Build","Op Costs","Pocket","Dollars","Value",null,null,"Lot","Lot","Benefited","No Build","Build","No Build","Build","No Build","Build","Op Costs","Pocket","Dollars","Value",null,null,"Lot","Lot","Benefited","No Build","Build","No Build","Build","No Build","Build","Op Costs","Pocket","Dollars","Value"]
[null,1,{"$f":"IF(SpacesNB=0,0,(IF(B114>CapYrNB,1,(B114-1)/CapYrNB)*MAX(0,(100%-PctFillNB))+(PctFillNB))*(SpacesNB*AVONB+IF(PctFillNB=0,BikePedNB,BikePedNB/PctFillNB))*AnnualFactor)*PctLotUser1*PctECarpool1","v":0},{"$f":"IF(SpacesB=0,0,(IF(B114>CapYrB,1,(B114-1)/CapYrB)*MAX(0,(100%-PctFillB))+(PctFillB))*(SpacesB*AVOB+IF(PctFillB=0,BikePedB,BikePedB/PctFillB))*AnnualFactor)*PctLotUser1*PctECarpool1","v":0},{"$f":"MAX(0,D114-C114)","v":0},{"$f":"E114/AVOB*NextDist1*2","v":0},{"$f":"IF(PctECarpool1=0,0,E114/AVOCarpool1*NextDist1*2)","v":0},{"$f":"IF(PctECarpool1=0,0,F114*(VLOOKUP(Distance1/TTNonHOV1*60,FuelCon,2)+NonFuelAuto))","v":0},{"$f":"IF(PctECarpool1=0,0,G114*(VLOOKUP(Distance1/TTHOV1*60,FuelCon,2)+NonFuelAuto))","v":0},0,0,{"$f":"H114-I114","v":0},{"$f":"J114-K114","v":0},{"$f":"SUM($L114:$M114)","v":0},{"$f":"$N114/(1+DiscRate)^($B114+Construct-1)","v":0},null,1,{"$f":"IF(SpacesNB=0,0,(IF(Q114>CapYrNB,1,(Q114-1)/CapYrNB)*MAX(0,(100%-PctFillNB))+(PctFillNB))*(SpacesNB*AVONB+IF(PctFillNB=0,BikePedNB,BikePedNB/PctFillNB))*AnnualFactor)*PctLotUser2*PctECarpool2","v":0},{"$f":"IF(SpacesB=0,0,(IF(Q114>CapYrB,1,(Q114-1)/CapYrB)*MAX(0,(100%-PctFillB))+(PctFillB))*(SpacesB*AVOB+IF(PctFillB=0,BikePedB,BikePedB/PctFillB))*AnnualFactor)*PctLotUser2*PctECarpool2","v":0},{"$f":"MAX(0,S114-R114)","v":0},{"$f":"T114/AVOB*NextDist2*2","v":0},{"$f":"IF(PctECarpool2=0,0,T114/AVOCarpool2*NextDist2*2)","v":0},{"$f":"IF(PctECarpool2=0,0,U114*(VLOOKUP(Distance2/TTNonHOV2*60,FuelCon,2)+NonFuelAuto))","v":0},{"$f":"IF(PctECarpool2=0,0,V114*(VLOOKUP(Distance2/TTHOV2*60,FuelCon,2)+NonFuelAuto))","v":0},0,0,{"$f":"W114-X114","v":0},{"$f":"Y114-Z114","v":0},{"$f":"SUM($AA114:$AB114)","v":0},{"$f":"$AC114/(1+DiscRate)^($Q114+Construct-1)","v":0},null,1,{"$f":"IF(SpacesNB=0,0,(IF(AF114>CapYrNB,1,(AF114-1)/CapYrNB)*MAX(0,(100%-PctFillNB))+(PctFillNB))*(SpacesNB*AVONB+IF(PctFillNB=0,BikePedNB,BikePedNB/PctFillNB))*AnnualFactor)*PctLotUser3*PctECarpool3","v":0},{"$f":"IF(SpacesB=0,0,(IF(AF114>CapYrB,1,(AF114-1)/CapYrB)*MAX(0,(100%-PctFillB))+(PctFillB))*(SpacesB*AVOB+IF(PctFillB=0,BikePedB,BikePedB/PctFillB))*AnnualFactor)*PctLotUser3*PctECarpool3","v":0},{"$f":"MAX(0,AH114-AG114)","v":0},{"$f":"AI114/AVOB*NextDist3*2","v":0},{"$f":"IF(PctECarpool3=0,0,AI114/AVOCarpool3*NextDist3*2)","v":0},{"$f":"IF(PctECarpool3=0,0,AJ114*(VLOOKUP(Distance3/TTNonHOV3*60,FuelCon,2)+NonFuelAuto))","v":0},{"$f":"IF(PctECarpool3=0,0,AK114*(VLOOKUP(Distance3/TTHOV3*60,FuelCon,2)+NonFuelAuto))","v":0},0,0,{"$f":"AL114-AM114","v":0},{"$f":"AN114-AO114","v":0},{"$f":"SUM($AP114:$AQ114)","v":0},{"$f":"$AR114/(1+DiscRate)^($AF114+Construct-1)","v":0}]
[null,2,0,0,{"$f":"MAX(0,D115-C115)","v":0},0,0,0,0,0,0,{"$f":"H115-I115","v":0},{"$f":"J115-K115","v":0},{"$f":"SUM($L115:$M115)","v":0},0,null,2,0,0,{"$f":"MAX(0,S115-R115)","v":0},0,0,0,0,0,0,{"$f":"W115-X115","v":0},{"$f":"Y115-Z115","v":0},{"$f":"SUM($AA115:$AB115)","v":0},0,null,2,0,0,{"$f":"MAX(0,AH115-AG115)","v":0},0,0,0,0,0,0,{"$f":"AL115-AM115","v":0},{"$f":"AN115-AO115","v":0},{"$f":"SUM($AP115:$AQ115)","v":0},0]
[null,3,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM($L116:$M116)","v":0},0,null,3,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,5,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6,0,0,0,0,0,0,0,0,0,0,0,0,0,null,6,0,0,0,0,0,0,0,0,0,0,0,0,0,null,6,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,7,0,0,0,0,0,0,0,0,0,0,0,0,0,null,7,0,0,0,0,0,0,0,0,0,0,0,0,0,null,7,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,8,0,0,0,0,0,0,0,0,0,0,0,0,0,null,8,0,0,0,0,0,0,0,0,0,0,0,0,0,null,8,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,9,0,0,0,0,0,0,0,0,0,0,0,0,0,null,9,0,0,0,0,0,0,0,0,0,0,0,0,0,null,9,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10,0,0,0,0,0,0,0,0,0,0,0,0,0,null,10,0,0,0,0,0,0,0,0,0,0,0,0,0,null,10,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,11,0,0,0,0,0,0,0,0,0,0,0,0,0,null,11,0,0,0,0,0,0,0,0,0,0,0,0,0,null,11,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,12,0,0,0,0,0,0,0,0,0,0,0,0,0,null,12,0,0,0,0,0,0,0,0,0,0,0,0,0,null,12,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,13,0,0,0,0,0,0,0,0,0,0,0,0,0,null,13,0,0,0,0,0,0,0,0,0,0,0,0,0,null,13,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,14,0,0,0,0,0,0,0,0,0,0,0,0,0,null,14,0,0,0,0,0,0,0,0,0,0,0,0,0,null,14,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,15,0,0,0,0,0,0,0,0,0,0,0,0,0,null,15,0,0,0,0,0,0,0,0,0,0,0,0,0,null,15,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,16,0,0,0,0,0,0,0,0,0,0,0,0,0,null,16,0,0,0,0,0,0,0,0,0,0,0,0,0,null,16,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,17,0,0,0,0,0,0,0,0,0,0,0,0,0,null,17,0,0,0,0,0,0,0,0,0,0,0,0,0,null,17,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,18,0,0,0,0,0,0,0,0,0,0,0,0,0,null,18,0,0,0,0,0,0,0,0,0,0,0,0,0,null,18,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,19,0,0,0,0,0,0,0,0,0,0,0,0,0,null,19,0,0,0,0,0,0,0,0,0,0,0,0,0,null,19,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,20,0,0,0,0,0,0,0,0,0,0,0,0,0,null,20,0,0,0,0,0,0,0,0,0,0,0,0,0,null,20,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O114:O133)","v":0},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD114:AD133)","v":0},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AS114:AS133)","v":0}]
[]
[]
[]
[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," ( 1 + Real Discount Rate) ^ Year"]

{"sheet":"Accident Costs","index":6,"n_rows":140,"n_cols":50,"rows_kept":140,"cut":false,"hidden":false,"merged":[]}
[null,"Accident Reduction Benefits"]
[]
[null,"This sheet calculates changes in highway crash costs."]
[]
[null,"Formulas:"]
[]
[null,"Users Benefited = New Lost Users - Existing Lot Users",null,null,null,null,"Crash Cost = (VMT x Rate x Cost/Mile) by Crash Type"]
[null,"people / yr "]
[]
[null,"Vehicle-Miles Traveled = Distance x Users / AVO"]
[null,"veh-miles/yr",null,"miles","vehicles/yr"]
[]
[]
[]
[null,"A",{"$f":"IF(ISBLANK(DestName1),\"DESTINATION 1\", \"DESTINATION 1 - \"&DestName1)","v":"DESTINATION 1"},null,null,null,null,null,null,null,null,null,"B",{"$f":"IF(ISBLANK(DestName2),\"DESTINATION 2\", \"DESTINATION 2 - \"&DestName2)","v":"DESTINATION 2"},null,null,null,null,null,null,null,null,null,"C",{"$f":"IF(ISBLANK(DestName3),\"DESTINATION 3\", \"DESTINATION 3 - \"&DestName3)","v":"DESTINATION 3"},null,null,null,null,null,null,null,null,null,"D","SUMMARY OF ACCIDENT REDUCTION BENEFITS",null,null,null,null,null,null,null,"SUMMARY OF ACCIDENT REDUCTION BENEFITS (continued)"]
[]
[]
[null,"New Transit Riders (switch from automobile to express bus)",null,null,null,null,null,null,null,null,null,null,"New Transit Riders (switch from automobile to express bus)",null,null,null,null,null,null,null,null,null,null,"New Transit Riders (switch from automobile to express bus)"]
[]
[null,null,"ANNUAL NUMBER OF USERS",null,null,"TOTAL AUTO VMT",null,"CRASH COSTS",null,null,null,null,null,"ANNUAL NUMBER OF USERS",null,null,"TOTAL AUTO VMT",null,"CRASH COSTS",null,null,null,null,null,"ANNUAL NUMBER OF USERS",null,null,"TOTAL AUTO VMT",null,"CRASH COSTS",null,null,null,null,null,"DESTINATION 1",null,null,null,"DESTINATION 2",null,null,null,"DESTINATION 3",null,null,null,"Present"]
[null,null,"(people/yr)",null,null,"(veh-miles/yr)",null,"($/yr)",null,null,null,null,null,"(people/yr)",null,null,"(veh-miles/yr)",null,"($/yr)",null,null,null,null,null,"(people/yr)",null,null,"(veh-miles/yr)",null,"($/yr)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Value of"]
[null,"Year","Existing","New","Users",null,null,null,null,"Constant","Present",null,"Year","Existing","New","Users",null,null,null,null,"Constant","Present",null,"Year","Existing","New","Users",null,null,null,null,"Constant","Present",null,"Year","New","Existing","New","Existing","New","Existing","New","Existing","New","Existing","New","Existing","Accident",null,"Constant"]
[null,null,"Lot","Lot","Benefited","No Build","Build","No Build","Build","Dollars","Value",null,null,"Lot","Lot","Benefited","No Build","Build","No Build","Build","Dollars","Value",null,null,"Lot","Lot","Benefited","No Build","Build","No Build","Build","Dollars","Value",null,null,"Transit","Transit","Carpool","Carpool","Transit","Transit","Carpool","Carpool","Transit","Transit","Carpool","Carpool",{"$f":"IF(Accidents<>\"N\",\"Benefits\",\"Benefits*\")","v":"Benefits"},null,"Dollars"]
[null,1,{"$f":"IF(SpacesNB=0,0,(IF(B24>CapYrNB,1,(B24-1)/CapYrNB)*MAX(0,(100%-PctFillNB))+(PctFillNB))*(SpacesNB*AVONB+IF(PctFillNB=0,BikePedNB,BikePedNB/PctFillNB))*AnnualFactor)*PctLotUser1*PctNTransit1","v":0},{"$f":"IF(SpacesB=0,0,(IF(B24>CapYrB,1,(B24-1)/CapYrB)*MAX(0,(100%-PctFillB))+(PctFillB))*(SpacesB*AVOB+IF(PctFillB=0,BikePedB,BikePedB/PctFillB))*AnnualFactor)*PctLotUser1*PctNTransit1","v":0},{"$f":"MAX(0,D24-C24)","v":0},{"$f":"E24/AVOB*Distance1*2","v":0},0,{"$f":"F24/1000000*HwyAccRate1*(HwyFatCost*HwyPctFat1+HwyInjCost*HwyPctInj1+HwyPDOCost*(1-HwyPctFat1-HwyPctInj1))","v":0},0,{"$f":"H24-I24","v":0},{"$f":"$J24/(1+DiscRate)^($B24+Construct-1)","v":0},null,1,{"$f":"IF(SpacesNB=0,0,(IF(M24>CapYrNB,1,(M24-1)/CapYrNB)*MAX(0,(100%-PctFillNB))+(PctFillNB))*(SpacesNB*AVONB+IF(PctFillNB=0,BikePedNB,BikePedNB/PctFillNB))*AnnualFactor)*PctLotUser2*PctNTransit2","v":0},{"$f":"IF(SpacesB=0,0,(IF(M24>CapYrB,1,(M24-1)/CapYrB)*MAX(0,(100%-PctFillB))+(PctFillB))*(SpacesB*AVOB+IF(PctFillB=0,BikePedB,BikePedB/PctFillB))*AnnualFactor)*PctLotUser2*PctNTransit2","v":0},{"$f":"MAX(0,O24-N24)","v":0},{"$f":"P24/AVOB*Distance2*2","v":0},0,{"$f":"Q24/1000000*HwyAccRate2*(HwyFatCost*HwyPctFat2+HwyInjCost*HwyPctInj2+HwyPDOCost*(1-HwyPctFat2-HwyPctInj2))","v":0},0,{"$f":"S24-T24","v":0},{"$f":"$U24/(1+DiscRate)^($M24+Construct-1)","v":0},null,1,{"$f":"IF(SpacesNB=0,0,(IF(X24>CapYrNB,1,(X24-1)/CapYrNB)*MAX(0,(100%-PctFillNB))+(PctFillNB))*(SpacesNB*AVONB+IF(PctFillNB=0,BikePedNB,BikePedNB/PctFillNB))*AnnualFactor)*PctLotUser3*PctNTransit3","v":0},{"$f":"IF(SpacesB=0,0,(IF(X24>CapYrB,1,(X24-1)/CapYrB)*MAX(0,(100%-PctFillB))+(PctFillB))*(SpacesB*AVOB+IF(PctFillB=0,BikePedB,BikePedB/PctFillB))*AnnualFactor)*PctLotUser3*PctNTransit3","v":0},{"$f":"MAX(0,Z24-Y24)","v":0},{"$f":"AA24/AVOB*Distance3*2","v":0},0,{"$f":"AB24/1000000*HwyAccRate3*(HwyFatCost*HwyPctFat3+HwyInjCost*HwyPctInj3+HwyPDOCost*(1-HwyPctFat3-HwyPctInj3))","v":0},0,{"$f":"AD24-AE24","v":0},{"$f":"$AF24/(1+DiscRate)^($X24+Construct-1)","v":0},null,1,{"$f":"K24","v":0},{"$f":"K54","v":0},{"$f":"K84","v":0},{"$f":"K114","v":0},{"$f":"V24","v":0},{"$f":"V54","v":0},{"$f":"V84","v":0},{"$f":"V114","v":0},{"$f":"AG24","v":0},{"$f":"AG54","v":0},{"$f":"AG84","v":0},{"$f":"AG114","v":0},{"$f":"IF(Accidents<>\"N\",SUM(AJ24:AU24),0)","v":0},null,{"$f":"$AV24*(1+DiscRate)^($AI24+Construct-1)","v":0}]
[null,2,0,0,{"$f":"MAX(0,D25-C25)","v":0},0,0,0,0,{"$f":"H25-I25","v":0},{"$f":"$J25/(1+DiscRate)^($B25+Construct-1)","v":0},null,2,0,0,{"$f":"MAX(0,O25-N25)","v":0},0,0,0,0,{"$f":"S25-T25","v":0},0,null,2,0,0,{"$f":"MAX(0,Z25-Y25)","v":0},0,0,0,0,{"$f":"AD25-AE25","v":0},0,null,2,{"$f":"K25","v":0},{"$f":"K55","v":0},{"$f":"K85","v":0},{"$f":"K115","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(Accidents<>\"N\",SUM(AJ25:AU25),0)","v":0},null,0]
[null,3,0,0,0,0,0,0,0,{"$f":"H26-I26","v":0},{"$f":"$J26/(1+DiscRate)^($B26+Construct-1)","v":0},null,3,0,0,0,0,0,0,0,{"$f":"S26-T26","v":0},0,null,3,0,0,0,0,0,0,0,{"$f":"AD26-AE26","v":0},0,null,3,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Accidents<>\"N\",SUM(AJ26:AU26),0)","v":0},null,0]
[null,4,0,0,0,0,0,0,0,0,0,null,4,0,0,0,0,0,0,0,0,0,null,4,0,0,0,0,0,0,0,0,0,null,4,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,5,0,0,0,0,0,0,0,0,0,null,5,0,0,0,0,0,0,0,0,0,null,5,0,0,0,0,0,0,0,0,0,null,5,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,6,0,0,0,0,0,0,0,0,0,null,6,0,0,0,0,0,0,0,0,0,null,6,0,0,0,0,0,0,0,0,0,null,6,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,7,0,0,0,0,0,0,0,0,0,null,7,0,0,0,0,0,0,0,0,0,null,7,0,0,0,0,0,0,0,0,0,null,7,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,8,0,0,0,0,0,0,0,0,0,null,8,0,0,0,0,0,0,0,0,0,null,8,0,0,0,0,0,0,0,0,0,null,8,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,9,0,0,0,0,0,0,0,0,0,null,9,0,0,0,0,0,0,0,0,0,null,9,0,0,0,0,0,0,0,0,0,null,9,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,10,0,0,0,0,0,0,0,0,0,null,10,0,0,0,0,0,0,0,0,0,null,10,0,0,0,0,0,0,0,0,0,null,10,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,11,0,0,0,0,0,0,0,0,0,null,11,0,0,0,0,0,0,0,0,0,null,11,0,0,0,0,0,0,0,0,0,null,11,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,12,0,0,0,0,0,0,0,0,0,null,12,0,0,0,0,0,0,0,0,0,null,12,0,0,0,0,0,0,0,0,0,null,12,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,13,0,0,0,0,0,0,0,0,0,null,13,0,0,0,0,0,0,0,0,0,null,13,0,0,0,0,0,0,0,0,0,null,13,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,14,0,0,0,0,0,0,0,0,0,null,14,0,0,0,0,0,0,0,0,0,null,14,0,0,0,0,0,0,0,0,0,null,14,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,15,0,0,0,0,0,0,0,0,0,null,15,0,0,0,0,0,0,0,0,0,null,15,0,0,0,0,0,0,0,0,0,null,15,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,16,0,0,0,0,0,0,0,0,0,null,16,0,0,0,0,0,0,0,0,0,null,16,0,0,0,0,0,0,0,0,0,null,16,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,17,0,0,0,0,0,0,0,0,0,null,17,0,0,0,0,0,0,0,0,0,null,17,0,0,0,0,0,0,0,0,0,null,17,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,18,0,0,0,0,0,0,0,0,0,null,18,0,0,0,0,0,0,0,0,0,null,18,0,0,0,0,0,0,0,0,0,null,18,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,19,0,0,0,0,0,0,0,0,0,null,19,0,0,0,0,0,0,0,0,0,null,19,0,0,0,0,0,0,0,0,0,null,19,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,20,0,0,0,0,0,0,0,0,0,null,20,0,0,0,0,0,0,0,0,0,null,20,0,0,0,0,0,0,0,0,0,null,20,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(K24:K43)","v":0},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(V24:V43)","v":0},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(AG24:AG43)","v":0},null,"Total",{"$f":"SUM(AJ24:AJ43)","v":0},{"$f":"SUM(AK24:AK43)","v":0},{"$f":"SUM(AL24:AL43)","v":0},{"$f":"SUM(AM24:AM43)","v":0},{"$f":"SUM(AN24:AN43)","v":0},{"$f":"SUM(AO24:AO43)","v":0},0,0,{"$f":"SUM(AR24:AR43)","v":0},{"$f":"SUM(AS24:AS43)","v":0},{"$f":"SUM(AT24:AT43)","v":0},{"$f":"SUM(AU24:AU43)","v":0},{"$f":"SUM(AV24:AV43)","v":0},null,{"$f":"SUM(AX24:AX43)","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,{"$f":"IF(Accidents<>\"N\",\"\",\"* Accident Cost Savings Not Counted\")","v":""}]
[null,"Existing Transit Riders (switch from local bus to express bus)",null,null,null,null,null,null,null,null,null,null,"Existing Transit Riders (switch from local bus to express bus)",null,null,null,null,null,null,null,null,null,null,"Existing Transit Riders (switch from local bus to express bus)"]
[]
[null,null,"ANNUAL NUMBER OF USERS",null,null,"TOTAL AUTO VMT",null,"CRASH COSTS",null,null,null,null,null,"ANNUAL NUMBER OF USERS",null,null,"TOTAL AUTO VMT",null,"CRASH COSTS",null,null,null,null,null,"ANNUAL NUMBER OF USERS",null,null,"TOTAL AUTO VMT",null,"CRASH COSTS"]
[null,null,"(people/yr)",null,null,"(veh-miles/yr)",null,"($/yr)",null,null,null,null,null,"(people/yr)",null,null,"(veh-miles/yr)",null,"($/yr)",null,null,null,null,null,"(people/yr)",null,null,"(veh-miles/yr)",null,"($/yr)"]
[null,"Year","Existing","New","Users",null,null,null,null,"Constant","Present",null,"Year","Existing","New","Users",null,null,null,null,"Constant","Present",null,"Year","Existing","New","Users",null,null,null,null,"Constant","Present"]
[null,null,"Lot","Lot","Benefited","No Build","Build","No Build","Build","Dollars","Value",null,null,"Lot","Lot","Benefited","No Build","Build","No Build","Build","Dollars","Value",null,null,"Lot","Lot","Benefited","No Build","Build","No Build","Build","Dollars","Value"]
[null,1,{"$f":"IF(SpacesNB=0,0,(IF(B54>CapYrNB,1,(B54-1)/CapYrNB)*MAX(0,(100%-PctFillNB))+(PctFillNB))*(SpacesNB*AVONB+IF(PctFillNB=0,BikePedNB,BikePedNB/PctFillNB))*AnnualFactor)*PctLotUser1*PctETransit1","v":0},{"$f":"IF(SpacesB=0,0,(IF(B54>CapYrB,1,(B54-1)/CapYrB)*MAX(0,(100%-PctFillB))+(PctFillB))*(SpacesB*AVOB+IF(PctFillB=0,BikePedB,BikePedB/PctFillB))*AnnualFactor)*PctLotUser1*PctETransit1","v":0},{"$f":"MAX(0,D54-C54)","v":0},0,0,0,0,{"$f":"H54-I54","v":0},{"$f":"$J54/(1+DiscRate)^($B54+Construct-1)","v":0},null,1,{"$f":"IF(SpacesNB=0,0,(IF(M54>CapYrNB,1,(M54-1)/CapYrNB)*MAX(0,(100%-PctFillNB))+(PctFillNB))*(SpacesNB*AVONB+IF(PctFillNB=0,BikePedNB,BikePedNB/PctFillNB))*AnnualFactor)*PctLotUser2*PctETransit2","v":0},{"$f":"IF(SpacesB=0,0,(IF(M54>CapYrB,1,(M54-1)/CapYrB)*MAX(0,(100%-PctFillB))+(PctFillB))*(SpacesB*AVOB+IF(PctFillB=0,BikePedB,BikePedB/PctFillB))*AnnualFactor)*PctLotUser2*PctETransit2","v":0},{"$f":"MAX(0,O54-N54)","v":0},0,0,0,0,{"$f":"S54-T54","v":0},{"$f":"$U54/(1+DiscRate)^($M54+Construct-1)","v":0},null,1,{"$f":"IF(SpacesNB=0,0,(IF(X54>CapYrNB,1,(X54-1)/CapYrNB)*MAX(0,(100%-PctFillNB))+(PctFillNB))*(SpacesNB*AVONB+IF(PctFillNB=0,BikePedNB,BikePedNB/PctFillNB))*AnnualFactor)*PctLotUser3*PctETransit3","v":0},{"$f":"IF(SpacesB=0,0,(IF(X54>CapYrB,1,(X54-1)/CapYrB)*MAX(0,(100%-PctFillB))+(PctFillB))*(SpacesB*AVOB+IF(PctFillB=0,BikePedB,BikePedB/PctFillB))*AnnualFactor)*PctLotUser3*PctETransit3","v":0},{"$f":"MAX(0,Z54-Y54)","v":0},0,0,0,0,{"$f":"AD54-AE54","v":0},{"$f":"$AF54/(1+DiscRate)^($X54+Construct-1)","v":0}]
[null,2,0,0,{"$f":"MAX(0,D55-C55)","v":0},0,0,0,0,{"$f":"H55-I55","v":0},{"$f":"$J55/(1+DiscRate)^($B55+Construct-1)","v":0},null,2,0,0,{"$f":"MAX(0,O55-N55)","v":0},0,0,0,0,{"$f":"S55-T55","v":0},0,null,2,0,0,{"$f":"MAX(0,Z55-Y55)","v":0},0,0,0,0,{"$f":"AD55-AE55","v":0},0]
[null,3,0,0,0,0,0,0,0,{"$f":"H56-I56","v":0},{"$f":"$J56/(1+DiscRate)^($B56+Construct-1)","v":0},null,3,0,0,0,0,0,0,0,{"$f":"S56-T56","v":0},0,null,3,0,0,0,0,0,0,0,{"$f":"AD56-AE56","v":0},0]
[null,4,0,0,0,0,0,0,0,0,0,null,4,0,0,0,0,0,0,0,0,0,null,4,0,0,0,0,0,0,0,0,0]
[null,5,0,0,0,0,0,0,0,0,0,null,5,0,0,0,0,0,0,0,0,0,null,5,0,0,0,0,0,0,0,0,0]
[null,6,0,0,0,0,0,0,0,0,0,null,6,0,0,0,0,0,0,0,0,0,null,6,0,0,0,0,0,0,0,0,0]
[null,7,0,0,0,0,0,0,0,0,0,null,7,0,0,0,0,0,0,0,0,0,null,7,0,0,0,0,0,0,0,0,0]
[null,8,0,0,0,0,0,0,0,0,0,null,8,0,0,0,0,0,0,0,0,0,null,8,0,0,0,0,0,0,0,0,0]
[null,9,0,0,0,0,0,0,0,0,0,null,9,0,0,0,0,0,0,0,0,0,null,9,0,0,0,0,0,0,0,0,0]
[null,10,0,0,0,0,0,0,0,0,0,null,10,0,0,0,0,0,0,0,0,0,null,10,0,0,0,0,0,0,0,0,0]
[null,11,0,0,0,0,0,0,0,0,0,null,11,0,0,0,0,0,0,0,0,0,null,11,0,0,0,0,0,0,0,0,0]
[null,12,0,0,0,0,0,0,0,0,0,null,12,0,0,0,0,0,0,0,0,0,null,12,0,0,0,0,0,0,0,0,0]
[null,13,0,0,0,0,0,0,0,0,0,null,13,0,0,0,0,0,0,0,0,0,null,13,0,0,0,0,0,0,0,0,0]
[null,14,0,0,0,0,0,0,0,0,0,null,14,0,0,0,0,0,0,0,0,0,null,14,0,0,0,0,0,0,0,0,0]
[null,15,0,0,0,0,0,0,0,0,0,null,15,0,0,0,0,0,0,0,0,0,null,15,0,0,0,0,0,0,0,0,0]
[null,16,0,0,0,0,0,0,0,0,0,null,16,0,0,0,0,0,0,0,0,0,null,16,0,0,0,0,0,0,0,0,0]
[null,17,0,0,0,0,0,0,0,0,0,null,17,0,0,0,0,0,0,0,0,0,null,17,0,0,0,0,0,0,0,0,0]
[null,18,0,0,0,0,0,0,0,0,0,null,18,0,0,0,0,0,0,0,0,0,null,18,0,0,0,0,0,0,0,0,0]
[null,19,0,0,0,0,0,0,0,0,0,null,19,0,0,0,0,0,0,0,0,0,null,19,0,0,0,0,0,0,0,0,0]
[null,20,0,0,0,0,0,0,0,0,0,null,20,0,0,0,0,0,0,0,0,0,null,20,0,0,0,0,0,0,0,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(K54:K73)","v":0},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(V54:V73)","v":0},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(AG54:AG73)","v":0}]
[]
[]
[null,"New Carpoolers (switch from automobile to carpool)",null,null,null,null,null,null,null,null,null,null,"New Carpoolers (switch from automobile to carpool)",null,null,null,null,null,null,null,null,null,null,"New Carpoolers (switch from automobile to carpool)"]
[]
[null,null,"ANNUAL NUMBER OF USERS",null,null,"TOTAL AUTO VMT",null,"CRASH COSTS",null,null,null,null,null,"ANNUAL NUMBER OF USERS",null,null,"TOTAL AUTO VMT",null,"CRASH COSTS",null,null,null,null,null,"ANNUAL NUMBER OF USERS",null,null,"TOTAL AUTO VMT",null,"CRASH COSTS"]
[null,null,"(people/yr)",null,null,"(veh-miles/yr)",null,"($/yr)",null,null,null,null,null,"(people/yr)",null,null,"(veh-miles/yr)",null,"($/yr)",null,null,null,null,null,"(people/yr)",null,null,"(veh-miles/yr)",null,"($/yr)"]
[null,"Year","Existing","New","Users",null,null,null,null,"Constant","Present",null,"Year","Existing","New","Users",null,null,null,null,"Constant","Present",null,"Year","Existing","New","Users",null,null,null,null,"Constant","Present"]
[null,null,"Lot","Lot","Benefited","No Build","Build","No Build","Build","Dollars","Value",null,null,"Lot","Lot","Benefited","No Build","Build","No Build","Build","Dollars","Value",null,null,"Lot","Lot","Benefited","No Build","Build","No Build","Build","Dollars","Value"]
[null,1,{"$f":"IF(SpacesNB=0,0,(IF(B84>CapYrNB,1,(B84-1)/CapYrNB)*MAX(0,(100%-PctFillNB))+(PctFillNB))*(SpacesNB*AVONB+IF(PctFillNB=0,BikePedNB,BikePedNB/PctFillNB))*AnnualFactor)*PctLotUser1*PctNCarpool1","v":0},{"$f":"IF(SpacesB=0,0,(IF(B84>CapYrB,1,(B84-1)/CapYrB)*MAX(0,(100%-PctFillB))+(PctFillB))*(SpacesB*AVOB+IF(PctFillB=0,BikePedB,BikePedB/PctFillB))*AnnualFactor)*PctLotUser1*PctNCarpool1","v":0},{"$f":"MAX(0,D84-C84)","v":0},{"$f":"E84/AVOB*Distance1*2","v":0},{"$f":"IF(PctNCarpool1=0,0,E84/AVOCarpool1*Distance1*2)","v":0},{"$f":"F84/1000000*HwyAccRate1*(HwyFatCost*HwyPctFat1+HwyInjCost*HwyPctInj1+HwyPDOCost*(1-HwyPctFat1-HwyPctInj1))","v":0},{"$f":"G84/1000000*HwyAccRate1*(HwyFatCost*HwyPctFat1+HwyInjCost*HwyPctInj1+HwyPDOCost*(1-HwyPctFat1-HwyPctInj1))","v":0},{"$f":"H84-I84","v":0},{"$f":"$J84/(1+DiscRate)^($B84+Construct-1)","v":0},null,1,{"$f":"IF(SpacesNB=0,0,(IF(M84>CapYrNB,1,(M84-1)/CapYrNB)*MAX(0,(100%-PctFillNB))+(PctFillNB))*(SpacesNB*AVONB+IF(PctFillNB=0,BikePedNB,BikePedNB/PctFillNB))*AnnualFactor)*PctLotUser2*PctNCarpool2","v":0},{"$f":"IF(SpacesB=0,0,(IF(M84>CapYrB,1,(M84-1)/CapYrB)*MAX(0,(100%-PctFillB))+(PctFillB))*(SpacesB*AVOB+IF(PctFillB=0,BikePedB,BikePedB/PctFillB))*AnnualFactor)*PctLotUser2*PctNCarpool2","v":0},{"$f":"MAX(0,O84-N84)","v":0},{"$f":"P84/AVOB*Distance2*2","v":0},{"$f":"IF(PctNCarpool2=0,0,P84/AVOCarpool2*Distance2*2)","v":0},{"$f":"Q84/1000000*HwyAccRate2*(HwyFatCost*HwyPctFat2+HwyInjCost*HwyPctInj2+HwyPDOCost*(1-HwyPctFat2-HwyPctInj2))","v":0},{"$f":"R84/1000000*HwyAccRate2*(HwyFatCost*HwyPctFat2+HwyInjCost*HwyPctInj2+HwyPDOCost*(1-HwyPctFat2-HwyPctInj2))","v":0},{"$f":"S84-T84","v":0},{"$f":"$U84/(1+DiscRate)^($M84+Construct-1)","v":0},null,1,{"$f":"IF(SpacesNB=0,0,(IF(X84>CapYrNB,1,(X84-1)/CapYrNB)*MAX(0,(100%-PctFillNB))+(PctFillNB))*(SpacesNB*AVONB+IF(PctFillNB=0,BikePedNB,BikePedNB/PctFillNB))*AnnualFactor)*PctLotUser3*PctNCarpool3","v":0},{"$f":"IF(SpacesB=0,0,(IF(X84>CapYrB,1,(X84-1)/CapYrB)*MAX(0,(100%-PctFillB))+(PctFillB))*(SpacesB*AVOB+IF(PctFillB=0,BikePedB,BikePedB/PctFillB))*AnnualFactor)*PctLotUser3*PctNCarpool3","v":0},{"$f":"MAX(0,Z84-Y84)","v":0},{"$f":"AA84/AVOB*Distance3*2","v":0},{"$f":"IF(PctNCarpool3=0,0,AA84/AVOCarpool3*Distance3*2)","v":0},{"$f":"AB84/1000000*HwyAccRate3*(HwyFatCost*HwyPctFat3+HwyInjCost*HwyPctInj3+HwyPDOCost*(1-HwyPctFat3-HwyPctInj3))","v":0},{"$f":"AC84/1000000*HwyAccRate3*(HwyFatCost*HwyPctFat3+HwyInjCost*HwyPctInj3+HwyPDOCost*(1-HwyPctFat3-HwyPctInj3))","v":0},{"$f":"AD84-AE84","v":0},{"$f":"$AF84/(1+DiscRate)^($X84+Construct-1)","v":0}]
[null,2,0,0,{"$f":"MAX(0,D85-C85)","v":0},0,0,0,0,{"$f":"H85-I85","v":0},{"$f":"$J85/(1+DiscRate)^($B85+Construct-1)","v":0},null,2,0,0,{"$f":"MAX(0,O85-N85)","v":0},0,0,0,0,{"$f":"S85-T85","v":0},0,null,2,0,0,{"$f":"MAX(0,Z85-Y85)","v":0},0,0,0,0,{"$f":"AD85-AE85","v":0},0]
[null,3,0,0,0,0,0,0,0,{"$f":"H86-I86","v":0},{"$f":"$J86/(1+DiscRate)^($B86+Construct-1)","v":0},null,3,0,0,0,0,0,0,0,{"$f":"S86-T86","v":0},0,null,3,0,0,0,0,0,0,0,{"$f":"AD86-AE86","v":0},0]
[null,4,0,0,0,0,0,0,0,0,0,null,4,0,0,0,0,0,0,0,0,0,null,4,0,0,0,0,0,0,0,0,0]
[null,5,0,0,0,0,0,0,0,0,0,null,5,0,0,0,0,0,0,0,0,0,null,5,0,0,0,0,0,0,0,0,0]
[null,6,0,0,0,0,0,0,0,0,0,null,6,0,0,0,0,0,0,0,0,0,null,6,0,0,0,0,0,0,0,0,0]
[null,7,0,0,0,0,0,0,0,0,0,null,7,0,0,0,0,0,0,0,0,0,null,7,0,0,0,0,0,0,0,0,0]
[null,8,0,0,0,0,0,0,0,0,0,null,8,0,0,0,0,0,0,0,0,0,null,8,0,0,0,0,0,0,0,0,0]
[null,9,0,0,0,0,0,0,0,0,0,null,9,0,0,0,0,0,0,0,0,0,null,9,0,0,0,0,0,0,0,0,0]
[null,10,0,0,0,0,0,0,0,0,0,null,10,0,0,0,0,0,0,0,0,0,null,10,0,0,0,0,0,0,0,0,0]
[null,11,0,0,0,0,0,0,0,0,0,null,11,0,0,0,0,0,0,0,0,0,null,11,0,0,0,0,0,0,0,0,0]
[null,12,0,0,0,0,0,0,0,0,0,null,12,0,0,0,0,0,0,0,0,0,null,12,0,0,0,0,0,0,0,0,0]
[null,13,0,0,0,0,0,0,0,0,0,null,13,0,0,0,0,0,0,0,0,0,null,13,0,0,0,0,0,0,0,0,0]
[null,14,0,0,0,0,0,0,0,0,0,null,14,0,0,0,0,0,0,0,0,0,null,14,0,0,0,0,0,0,0,0,0]
[null,15,0,0,0,0,0,0,0,0,0,null,15,0,0,0,0,0,0,0,0,0,null,15,0,0,0,0,0,0,0,0,0]
[null,16,0,0,0,0,0,0,0,0,0,null,16,0,0,0,0,0,0,0,0,0,null,16,0,0,0,0,0,0,0,0,0]
[null,17,0,0,0,0,0,0,0,0,0,null,17,0,0,0,0,0,0,0,0,0,null,17,0,0,0,0,0,0,0,0,0]
[null,18,0,0,0,0,0,0,0,0,0,null,18,0,0,0,0,0,0,0,0,0,null,18,0,0,0,0,0,0,0,0,0]
[null,19,0,0,0,0,0,0,0,0,0,null,19,0,0,0,0,0,0,0,0,0,null,19,0,0,0,0,0,0,0,0,0]
[null,20,0,0,0,0,0,0,0,0,0,null,20,0,0,0,0,0,0,0,0,0,null,20,0,0,0,0,0,0,0,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(K84:K103)","v":0},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(V84:V103)","v":0},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(AG84:AG103)","v":0}]
[]
[]
[null,"Existing Carpoolers (switch park-n-ride lots)",null,null,null,null,null,null,null,null,null,null,"Existing Carpoolers (switch park-n-ride lots)",null,null,null,null,null,null,null,null,null,null,"Existing Carpoolers (switch park-n-ride lots)"]
[]
[null,null,"ANNUAL NUMBER OF USERS",null,null,"TOTAL AUTO VMT",null,"CRASH COSTS",null,null,null,null,null,"ANNUAL NUMBER OF USERS",null,null,"TOTAL AUTO VMT",null,"CRASH COSTS",null,null,null,null,null,"ANNUAL NUMBER OF USERS",null,null,"TOTAL AUTO VMT",null,"CRASH COSTS"]
[null,null,"(people/yr)",null,null,"(veh-miles/yr)",null,"($/yr)",null,null,null,null,null,"(people/yr)",null,null,"(veh-miles/yr)",null,"($/yr)",null,null,null,null,null,"(people/yr)",null,null,"(veh-miles/yr)",null,"($/yr)"]
[null,"Year","Existing","New","Users",null,null,null,null,"Constant","Present",null,"Year","Existing","New","Users",null,null,null,null,"Constant","Present",null,"Year","Existing","New","Users",null,null,null,null,"Constant","Present"]
[null,null,"Lot","Lot","Benefited","No Build","Build","No Build","Build","Dollars","Value",null,null,"Lot","Lot","Benefited","No Build","Build","No Build","Build","Dollars","Value",null,null,"Lot","Lot","Benefited","No Build","Build","No Build","Build","Dollars","Value"]
[null,1,{"$f":"IF(SpacesNB=0,0,(IF(B114>CapYrNB,1,(B114-1)/CapYrNB)*MAX(0,(100%-PctFillNB))+(PctFillNB))*(SpacesNB*AVONB+IF(PctFillNB=0,BikePedNB,BikePedNB/PctFillNB))*AnnualFactor)*PctLotUser1*PctECarpool1","v":0},{"$f":"IF(SpacesB=0,0,(IF(B114>CapYrB,1,(B114-1)/CapYrB)*MAX(0,(100%-PctFillB))+(PctFillB))*(SpacesB*AVOB+IF(PctFillB=0,BikePedB,BikePedB/PctFillB))*AnnualFactor)*PctLotUser1*PctECarpool1","v":0},{"$f":"MAX(0,D114-C114)","v":0},{"$f":"E114/AVOB*NextDist1*2","v":0},{"$f":"IF(PctECarpool1=0,0,E114/AVOCarpool1*NextDist1*2)","v":0},{"$f":"F114/1000000*HwyAccRate1*(HwyFatCost*HwyPctFat1+HwyInjCost*HwyPctInj1+HwyPDOCost*(1-HwyPctFat1-HwyPctInj1))","v":0},{"$f":"G114/1000000*HwyAccRate1*(HwyFatCost*HwyPctFat1+HwyInjCost*HwyPctInj1+HwyPDOCost*(1-HwyPctFat1-HwyPctInj1))","v":0},{"$f":"H114-I114","v":0},{"$f":"$J114/(1+DiscRate)^($B114+Construct-1)","v":0},null,1,{"$f":"IF(SpacesNB=0,0,(IF(M114>CapYrNB,1,(M114-1)/CapYrNB)*MAX(0,(100%-PctFillNB))+(PctFillNB))*(SpacesNB*AVONB+IF(PctFillNB=0,BikePedNB,BikePedNB/PctFillNB))*AnnualFactor)*PctLotUser2*PctECarpool2","v":0},{"$f":"IF(SpacesB=0,0,(IF(M114>CapYrB,1,(M114-1)/CapYrB)*MAX(0,(100%-PctFillB))+(PctFillB))*(SpacesB*AVOB+IF(PctFillB=0,BikePedB,BikePedB/PctFillB))*AnnualFactor)*PctLotUser2*PctECarpool2","v":0},{"$f":"MAX(0,O114-N114)","v":0},{"$f":"P114/AVOB*NextDist2*2","v":0},{"$f":"IF(PctECarpool2=0,0,P114/AVOCarpool2*NextDist2*2)","v":0},{"$f":"Q114/1000000*HwyAccRate2*(HwyFatCost*HwyPctFat2+HwyInjCost*HwyPctInj2+HwyPDOCost*(1-HwyPctFat2-HwyPctInj2))","v":0},{"$f":"R114/1000000*HwyAccRate2*(HwyFatCost*HwyPctFat2+HwyInjCost*HwyPctInj2+HwyPDOCost*(1-HwyPctFat2-HwyPctInj2))","v":0},{"$f":"S114-T114","v":0},{"$f":"$U114/(1+DiscRate)^($M114+Construct-1)","v":0},null,1,{"$f":"IF(SpacesNB=0,0,(IF(X114>CapYrNB,1,(X114-1)/CapYrNB)*MAX(0,(100%-PctFillNB))+(PctFillNB))*(SpacesNB*AVONB+IF(PctFillNB=0,BikePedNB,BikePedNB/PctFillNB))*AnnualFactor)*PctLotUser3*PctECarpool3","v":0},{"$f":"IF(SpacesB=0,0,(IF(X114>CapYrB,1,(X114-1)/CapYrB)*MAX(0,(100%-PctFillB))+(PctFillB))*(SpacesB*AVOB+IF(PctFillB=0,BikePedB,BikePedB/PctFillB))*AnnualFactor)*PctLotUser3*PctECarpool3","v":0},{"$f":"MAX(0,Z114-Y114)","v":0},{"$f":"AA114/AVOB*NextDist3*2","v":0},{"$f":"IF(PctECarpool3=0,0,AA114/AVOCarpool3*NextDist3*2)","v":0},{"$f":"AB114/1000000*HwyAccRate3*(HwyFatCost*HwyPctFat3+HwyInjCost*HwyPctInj3+HwyPDOCost*(1-HwyPctFat3-HwyPctInj3))","v":0},{"$f":"AC114/1000000*HwyAccRate3*(HwyFatCost*HwyPctFat3+HwyInjCost*HwyPctInj3+HwyPDOCost*(1-HwyPctFat3-HwyPctInj3))","v":0},{"$f":"AD114-AE114","v":0},{"$f":"$AF114/(1+DiscRate)^($X114+Construct-1)","v":0}]
[null,2,0,0,{"$f":"MAX(0,D115-C115)","v":0},0,0,0,0,{"$f":"H115-I115","v":0},{"$f":"$J115/(1+DiscRate)^($B115+Construct-1)","v":0},null,2,0,0,{"$f":"MAX(0,O115-N115)","v":0},0,0,0,0,{"$f":"S115-T115","v":0},0,null,2,0,0,{"$f":"MAX(0,Z115-Y115)","v":0},0,0,0,0,{"$f":"AD115-AE115","v":0},0]
[null,3,0,0,0,0,0,0,0,{"$f":"H116-I116","v":0},{"$f":"$J116/(1+DiscRate)^($B116+Construct-1)","v":0},null,3,0,0,0,0,0,0,0,{"$f":"S116-T116","v":0},0,null,3,0,0,0,0,0,0,0,{"$f":"AD116-AE116","v":0},0]
[null,4,0,0,0,0,0,0,0,0,0,null,4,0,0,0,0,0,0,0,0,0,null,4,0,0,0,0,0,0,0,0,0]
[null,5,0,0,0,0,0,0,0,0,0,null,5,0,0,0,0,0,0,0,0,0,null,5,0,0,0,0,0,0,0,0,0]
[null,6,0,0,0,0,0,0,0,0,0,null,6,0,0,0,0,0,0,0,0,0,null,6,0,0,0,0,0,0,0,0,0]
[null,7,0,0,0,0,0,0,0,0,0,null,7,0,0,0,0,0,0,0,0,0,null,7,0,0,0,0,0,0,0,0,0]
[null,8,0,0,0,0,0,0,0,0,0,null,8,0,0,0,0,0,0,0,0,0,null,8,0,0,0,0,0,0,0,0,0]
[null,9,0,0,0,0,0,0,0,0,0,null,9,0,0,0,0,0,0,0,0,0,null,9,0,0,0,0,0,0,0,0,0]
[null,10,0,0,0,0,0,0,0,0,0,null,10,0,0,0,0,0,0,0,0,0,null,10,0,0,0,0,0,0,0,0,0]
[null,11,0,0,0,0,0,0,0,0,0,null,11,0,0,0,0,0,0,0,0,0,null,11,0,0,0,0,0,0,0,0,0]
[null,12,0,0,0,0,0,0,0,0,0,null,12,0,0,0,0,0,0,0,0,0,null,12,0,0,0,0,0,0,0,0,0]
[null,13,0,0,0,0,0,0,0,0,0,null,13,0,0,0,0,0,0,0,0,0,null,13,0,0,0,0,0,0,0,0,0]
[null,14,0,0,0,0,0,0,0,0,0,null,14,0,0,0,0,0,0,0,0,0,null,14,0,0,0,0,0,0,0,0,0]
[null,15,0,0,0,0,0,0,0,0,0,null,15,0,0,0,0,0,0,0,0,0,null,15,0,0,0,0,0,0,0,0,0]
[null,16,0,0,0,0,0,0,0,0,0,null,16,0,0,0,0,0,0,0,0,0,null,16,0,0,0,0,0,0,0,0,0]
[null,17,0,0,0,0,0,0,0,0,0,null,17,0,0,0,0,0,0,0,0,0,null,17,0,0,0,0,0,0,0,0,0]
[null,18,0,0,0,0,0,0,0,0,0,null,18,0,0,0,0,0,0,0,0,0,null,18,0,0,0,0,0,0,0,0,0]
[null,19,0,0,0,0,0,0,0,0,0,null,19,0,0,0,0,0,0,0,0,0,null,19,0,0,0,0,0,0,0,0,0]
[null,20,0,0,0,0,0,0,0,0,0,null,20,0,0,0,0,0,0,0,0,0,null,20,0,0,0,0,0,0,0,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(K114:K133)","v":0},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(V114:V133)","v":0},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(AG114:AG133)","v":0}]
[]
[]
[]
[null,null,null,null,null,null,null,"Present Value  =  Future Value  (in Constant Dollars)"]
[null,null,null,null,null,null,null,null," ( 1 + Real Discount Rate) ^ Year"]

{"sheet":"Emissions","index":7,"n_rows":140,"n_cols":118,"rows_kept":140,"cut":false,"hidden":false,"merged":[]}
[null,"Emission Reduction Benefits"]
[]
[null,"This sheet calculates changes in highway emissions."]
[]
[null,"Formulas:"]
[]
[null,"Vehicle-Miles Traveled = Affected Length x Avg. Annual Volume",null,null,null,null,null,"Transit Em Cost = (Veh-Miles x Rate x Cost/Mile) by Em Type"]
[null,"veh-miles/yr",null,"miles",null,"vehicles/yr"]
[]
[null," Hwy Emissions Cost = (VMT x Rate x Cost/Mile) by Emissions Type"]
[]
[]
[]
[]
[null,"A",{"$f":"IF(ISBLANK(DestName1),\"DESTINATION 1\", \"DESTINATION 1 - \"&DestName1)","v":"DESTINATION 1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"B",{"$f":"IF(ISBLANK(DestName2),\"DESTINATION 2\", \"DESTINATION 2 - \"&DestName2)","v":"DESTINATION 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,"C",{"$f":"IF(ISBLANK(DestName3),\"DESTINATION 3\", \"DESTINATION 3 - \"&DestName3)","v":"DESTINATION 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,"D","SUMMARY OF EMISSION REDUCTION BENEFITS",null,null,null,null,null,null,null,"SUMMARY OF EMISSION REDUCTION BENEFITS (continued)",null,null,null,null,null,null,null,"SUMMARY OF EMISSION REDUCTION BENEFITS (continued)",null,null,null,null,null,null,"SUMMARY OF EMISSION REDUCTION BENEFITS (continued)"]
[]
[]
[null,"New Transit Riders (switch from automobile to express bus)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Transit Riders (switch from automobile to express bus)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Transit Riders (switch from automobile to express bus)"]
[]
[null,null,"ANNUAL NUMBER OF USERS",null,null,"TOTAL AUTO VMT",null,"AVERAGE HWY SPEED",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"TONS EMISSIONS SAVED",null,null,null,null,null,null,"DOLLARS EMISSIONS SAVED",null,null,null,null,null,null,null,"ANNUAL NUMBER OF USERS",null,null,"TOTAL AUTO VMT",null,"AVERAGE HWY SPEED",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"TONS EMISSIONS SAVED",null,null,null,null,null,null,"DOLLARS EMISSIONS SAVED",null,null,null,null,null,null,null,"ANNUAL NUMBER OF USERS",null,null,"TOTAL AUTO VMT",null,"AVERAGE HWY SPEED",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"TONS EMISSIONS SAVED",null,null,null,null,null,null,"DOLLARS EMISSIONS SAVED",null,null,null,null,null,null,null,"DESTINATION 1",null,null,null,"DESTINATION 2",null,null,null,"DESTINATION 3",null,null,null,"Present",null,null,null,"TONS EMISSIONS SAVED",null,null,null,null,null,null,"DOLLARS EMISSIONS SAVED"]
[null,null,"(people/yr)",null,null,"(veh-miles/yr)",null,"(mph)",null,"($/yr)",null,"($/yr)",null,null,null,null,"(tons/yr)",null,null,null,null,null,null,"(PV $/yr)",null,null,null,null,null,null,null,"(people/yr)",null,null,"(veh-miles/yr)",null,"(mph)",null,"($/yr)",null,"($/yr)",null,null,null,null,"(tons/yr)",null,null,null,null,null,null,"(PV $/yr)",null,null,null,null,null,null,null,"(people/yr)",null,null,"(veh-miles/yr)",null,"(mph)",null,"($/yr)",null,"($/yr)",null,null,null,null,"(tons/yr)",null,null,null,null,null,null,"(PV $/yr)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Value of",null,null,null,"(tons/yr)",null,null,null,null,null,null,"(PV $/yr)"]
[null,"Year","Existing","New","Users",null,null,null,null,null,null,null,null,"Constant","Present",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year","Existing","New","Users",null,null,null,null,null,null,null,null,"Constant","Present",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year","Existing","New","Users",null,null,null,null,null,null,null,null,"Constant","Present",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year","New","Existing","New","Existing","New","Existing","New","Existing","New","Existing","New","Existing","Emission",null,"Constant"]
[null,null,"Lot","Lot","Benefited","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"CO","CO2","NOX","PM10","SOX","VOC","PM2.5","CO","CO2","NOX","PM10","SOX","VOC",null,null,"Lot","Lot","Benefited","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"CO","CO2","NOX","PM10","SOX","VOC","PM2.5","CO","CO2","NOX","PM10","SOX","VOC",null,null,"Lot","Lot","Benefited","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"CO","CO2","NOX","PM10","SOX","VOC","PM2.5","CO","CO2","NOX","PM10","SOX","VOC",null,null,"Transit","Transit","Carpool","Carpool","Transit","Transit","Carpool","Carpool","Transit","Transit","Carpool","Carpool",{"$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,1,{"$f":"IF(SpacesNB=0,0,(IF(B24>CapYrNB,1,(B24-1)/CapYrNB)*MAX(0,(100%-PctFillNB))+(PctFillNB))*(SpacesNB*AVONB+IF(PctFillNB=0,BikePedNB,BikePedNB/PctFillNB))*AnnualFactor)*PctLotUser1*PctNTransit1","v":0},{"$f":"IF(SpacesB=0,0,(IF(B24>CapYrB,1,(B24-1)/CapYrB)*MAX(0,(100%-PctFillB))+(PctFillB))*(SpacesB*AVOB+IF(PctFillB=0,BikePedB,BikePedB/PctFillB))*AnnualFactor)*PctLotUser1*PctNTransit1","v":0},{"$f":"MAX(0,D24-C24)","v":0},{"$f":"E24/AVOB*Distance1*2","v":0},0,{"$f":"IF(PctNTransit1=0,0,Distance1/TTNonHOV1*60)","v":0},0,{"$f":"F24*0.00000110231131*(VLOOKUP(H24,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H24,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B24+Construct-1)+VLOOKUP(H24,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H24,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H24,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H24,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":{"$error":"#N/A"}},0,{"$f":"PctLotUser1*PctNTransit1*(BikePedB-BikePedNB)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B24+Construct-1)+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))*2","v":{"$error":"#N/A"}},0,{"$f":"(J24+L24)-(K24+M24)","v":{"$error":"#N/A"}},{"$f":"$N24/(1+DiscRate)^($B24+Construct-1)","v":{"$error":"#N/A"}},null,{"$f":"0.00000110231131*(F24*VLOOKUP(H24,EmAuto1,2)-G24*VLOOKUP(I24,EmAuto1,2)+PctLotUser1*PctNTransit1*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto1,2)*2)","v":0},{"$f":"0.00000110231131*(F24*VLOOKUP(H24,EmAuto1,3)-G24*VLOOKUP(I24,EmAuto1,3)+PctLotUser1*PctNTransit1*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto1,3)*2)","v":0},{"$f":"0.00000110231131*(F24*VLOOKUP(H24,EmAuto1,4)-G24*VLOOKUP(I24,EmAuto1,4)+PctLotUser1*PctNTransit1*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto1,4)*2)","v":0},{"$f":"0.00000110231131*(F24*VLOOKUP(H24,EmAuto1,5)-G24*VLOOKUP(I24,EmAuto1,5)+PctLotUser1*PctNTransit1*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto1,5)*2)","v":0},{"$f":"0.00000110231131*(F24*VLOOKUP(H24,EmAuto1,6)-G24*VLOOKUP(I24,EmAuto1,6)+PctLotUser1*PctNTransit1*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto1,6)*2)","v":0},{"$f":"0.00000110231131*(F24*VLOOKUP(H24,EmAuto1,7)-G24*VLOOKUP(I24,EmAuto1,7)+PctLotUser1*PctNTransit1*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto1,7)*2)","v":0},{"$f":"0.00000110231131*(F24*VLOOKUP(H24,EmAuto1,8)-G24*VLOOKUP(I24,EmAuto1,8)+PctLotUser1*PctNTransit1*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto1,8)*2)","v":0},{"$f":"Q24*VLOOKUP(ProjLoc,EmCost,2)/(1+DiscRate)^($B24+Construct-1)","v":{"$error":"#N/A"}},{"$f":"R24*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B24+Construct-1)/(1+DiscRate)^($B24+Construct-1)","v":{"$error":"#N/A"}},{"$f":"S24*VLOOKUP(ProjLoc,EmCost,4)/(1+DiscRate)^($B24+Construct-1)","v":{"$error":"#N/A"}},{"$f":"T24*VLOOKUP(ProjLoc,EmCost,5)/(1+DiscRate)^($B24+Construct-1)","v":{"$error":"#N/A"}},{"$f":"U24*VLOOKUP(ProjLoc,EmCost,6)/(1+DiscRate)^($B24+Construct-1)","v":{"$error":"#N/A"}},{"$f":"V24*VLOOKUP(ProjLoc,EmCost,7)/(1+DiscRate)^($B24+Construct-1)","v":{"$error":"#N/A"}},null,1,{"$f":"IF(SpacesNB=0,0,(IF(AE24>CapYrNB,1,(AE24-1)/CapYrNB)*MAX(0,(100%-PctFillNB))+(PctFillNB))*(SpacesNB*AVONB+IF(PctFillNB=0,BikePedNB,BikePedNB/PctFillNB))*AnnualFactor)*PctLotUser2*PctNTransit2","v":0},{"$f":"IF(SpacesB=0,0,(IF(AE24>CapYrB,1,(AE24-1)/CapYrB)*MAX(0,(100%-PctFillB))+(PctFillB))*(SpacesB*AVOB+IF(PctFillB=0,BikePedB,BikePedB/PctFillB))*AnnualFactor)*PctLotUser2*PctNTransit2","v":0},{"$f":"MAX(0,AG24-AF24)","v":0},{"$f":"AH24/AVOB*Distance2*2","v":0},0,{"$f":"IF(PctNTransit2=0,0,Distance2/TTNonHOV2*60)","v":0},0,{"$f":"AI24*0.00000110231131*(VLOOKUP(AK24,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(AK24,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($AE24+Construct-1)+VLOOKUP(AK24,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(AK24,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(AK24,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(AK24,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":{"$error":"#N/A"}},0,{"$f":"PctLotUser2*PctNTransit2*(BikePedB-BikePedNB)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($AE24+Construct-1)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))*2","v":{"$error":"#N/A"}},0,{"$f":"(AM24+AO24)-(AN24+AP24)","v":{"$error":"#N/A"}},{"$f":"$AQ24/(1+DiscRate)^($AE24+Construct-1)","v":{"$error":"#N/A"}},null,{"$f":"0.00000110231131*(AI24*VLOOKUP(AK24,EmAuto1,2)-AJ24*VLOOKUP(AL24,EmAuto1,2)+PctLotUser2*PctNTransit2*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto1,2)*2)","v":0},{"$f":"0.00000110231131*(AI24*VLOOKUP(AK24,EmAuto1,3)-AJ24*VLOOKUP(AL24,EmAuto1,3)+PctLotUser2*PctNTransit2*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto1,3)*2)","v":0},{"$f":"0.00000110231131*(AI24*VLOOKUP(AK24,EmAuto1,4)-AJ24*VLOOKUP(AL24,EmAuto1,4)+PctLotUser2*PctNTransit2*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto1,4)*2)","v":0},{"$f":"0.00000110231131*(AI24*VLOOKUP(AK24,EmAuto1,5)-AJ24*VLOOKUP(AL24,EmAuto1,5)+PctLotUser2*PctNTransit2*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto1,5)*2)","v":0},{"$f":"0.00000110231131*(AI24*VLOOKUP(AK24,EmAuto1,6)-AJ24*VLOOKUP(AL24,EmAuto1,6)+PctLotUser2*PctNTransit2*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto1,6)*2)","v":0},{"$f":"0.00000110231131*(AI24*VLOOKUP(AK24,EmAuto1,7)-AJ24*VLOOKUP(AL24,EmAuto1,7)+PctLotUser2*PctNTransit2*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto1,7)*2)","v":0},{"$f":"0.00000110231131*(AI24*VLOOKUP(AK24,EmAuto1,8)-AJ24*VLOOKUP(AL24,EmAuto1,8)+PctLotUser2*PctNTransit2*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto1,8)*2)","v":0},{"$f":"AT24*VLOOKUP(ProjLoc,EmCost,2)/(1+DiscRate)^($AE24+Construct-1)","v":{"$error":"#N/A"}},{"$f":"AU24*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($AE24+Construct-1)/(1+DiscRate)^($AE24+Construct-1)","v":{"$error":"#N/A"}},{"$f":"AV24*VLOOKUP(ProjLoc,EmCost,4)/(1+DiscRate)^($AE24+Construct-1)","v":{"$error":"#N/A"}},{"$f":"AW24*VLOOKUP(ProjLoc,EmCost,5)/(1+DiscRate)^($AE24+Construct-1)","v":{"$error":"#N/A"}},{"$f":"AX24*VLOOKUP(ProjLoc,EmCost,6)/(1+DiscRate)^($AE24+Construct-1)","v":{"$error":"#N/A"}},{"$f":"AY24*VLOOKUP(ProjLoc,EmCost,7)/(1+DiscRate)^($AE24+Construct-1)","v":{"$error":"#N/A"}},null,1,{"$f":"IF(SpacesNB=0,0,(IF(BH24>CapYrNB,1,(BH24-1)/CapYrNB)*MAX(0,(100%-PctFillNB))+(PctFillNB))*(SpacesNB*AVONB+IF(PctFillNB=0,BikePedNB,BikePedNB/PctFillNB))*AnnualFactor)*PctLotUser3*PctNTransit3","v":0},{"$f":"IF(SpacesB=0,0,(IF(BH24>CapYrB,1,(BH24-1)/CapYrB)*MAX(0,(100%-PctFillB))+(PctFillB))*(SpacesB*AVOB+IF(PctFillB=0,BikePedB,BikePedB/PctFillB))*AnnualFactor)*PctLotUser3*PctNTransit3","v":0},{"$f":"MAX(0,BJ24-BI24)","v":0},{"$f":"BK24/AVOB*Distance3*2","v":0},0,{"$f":"IF(PctNTransit3=0,0,Distance3/TTNonHOV3*60)","v":0},0,{"$f":"BL24*0.00000110231131*(VLOOKUP(BN24,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(BN24,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($BH24+Construct-1)+VLOOKUP(BN24,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(BN24,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(BN24,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(BN24,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":{"$error":"#N/A"}},0,{"$f":"PctLotUser3*PctNTransit3*(BikePedB-BikePedNB)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($BH24+Construct-1)+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))*2","v":{"$error":"#N/A"}},0,{"$f":"(BP24+BR24)-(BQ24+BS24)","v":{"$error":"#N/A"}},{"$f":"$BT24/(1+DiscRate)^($BH24+Construct-1)","v":{"$error":"#N/A"}},null,{"$f":"0.00000110231131*(BL24*VLOOKUP(BN24,EmAuto1,2)-BM24*VLOOKUP(BO24,EmAuto1,2)+PctLotUser3*PctNTransit3*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto1,2)*2)","v":0},{"$f":"0.00000110231131*(BL24*VLOOKUP(BN24,EmAuto1,3)-BM24*VLOOKUP(BO24,EmAuto1,3)+PctLotUser3*PctNTransit3*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto1,3)*2)","v":0},{"$f":"0.00000110231131*(BL24*VLOOKUP(BN24,EmAuto1,4)-BM24*VLOOKUP(BO24,EmAuto1,4)+PctLotUser3*PctNTransit3*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto1,4)*2)","v":0},{"$f":"0.00000110231131*(BL24*VLOOKUP(BN24,EmAuto1,5)-BM24*VLOOKUP(BO24,EmAuto1,5)+PctLotUser3*PctNTransit3*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto1,5)*2)","v":0},{"$f":"0.00000110231131*(BL24*VLOOKUP(BN24,EmAuto1,6)-BM24*VLOOKUP(BO24,EmAuto1,6)+PctLotUser3*PctNTransit3*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto1,6)*2)","v":0},{"$f":"0.00000110231131*(BL24*VLOOKUP(BN24,EmAuto1,7)-BM24*VLOOKUP(BO24,EmAuto1,7)+PctLotUser3*PctNTransit3*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto1,7)*2)","v":0},{"$f":"0.00000110231131*(BL24*VLOOKUP(BN24,EmAuto1,8)-BM24*VLOOKUP(BO24,EmAuto1,8)+PctLotUser3*PctNTransit3*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto1,8)*2)","v":0},{"$f":"BW24*VLOOKUP(ProjLoc,EmCost,2)/(1+DiscRate)^($BH24+Construct-1)","v":{"$error":"#N/A"}},{"$f":"BX24*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($BH24+Construct-1)/(1+DiscRate)^($BH24+Construct-1)","v":{"$error":"#N/A"}},{"$f":"BY24*VLOOKUP(ProjLoc,EmCost,4)/(1+DiscRate)^($BH24+Construct-1)","v":{"$error":"#N/A"}},{"$f":"BZ24*VLOOKUP(ProjLoc,EmCost,5)/(1+DiscRate)^($BH24+Construct-1)","v":{"$error":"#N/A"}},{"$f":"CA24*VLOOKUP(ProjLoc,EmCost,6)/(1+DiscRate)^($BH24+Construct-1)","v":{"$error":"#N/A"}},{"$f":"CB24*VLOOKUP(ProjLoc,EmCost,7)/(1+DiscRate)^($BH24+Construct-1)","v":{"$error":"#N/A"}},null,1,{"$f":"O24","v":{"$error":"#N/A"}},{"$f":"O54","v":{"$error":"#N/A"}},{"$f":"O84","v":{"$error":"#N/A"}},{"$f":"O114","v":{"$error":"#N/A"}},{"$f":"AR24","v":{"$error":"#N/A"}},{"$f":"AR54","v":{"$error":"#N/A"}},{"$f":"AR84","v":{"$error":"#N/A"}},{"$f":"AR114","v":{"$error":"#N/A"}},{"$f":"BU24","v":{"$error":"#N/A"}},{"$f":"BU54","v":{"$error":"#N/A"}},{"$f":"BU84","v":{"$error":"#N/A"}},{"$f":"BU114","v":{"$error":"#N/A"}},{"$f":"IF(Emissions<>\"N\",SUM(CL24:CW24),0)","v":{"$error":"#N/A"}},null,{"$f":"$CX24*(1+DiscRate)^($B24+Construct-1)","v":{"$error":"#N/A"}},null,{"$f":"SUM(Q24,Q54,Q84,Q114,AT24,AT54,AT84,AT114,BW24,BW54,BW84,BW114)","v":0},0,{"$f":"SUM(S24,S54,S84,S114,AV24,AV54,AV84,AV114,BY24,BY54,BY84,BY114)","v":0},{"$f":"SUM(T24,T54,T84,T114,AW24,AW54,AW84,AW114,BZ24,BZ54,BZ84,BZ114)","v":0},{"$f":"SUM(U24,U54,U84,U114,AX24,AX54,AX84,AX114,CA24,CA54,CA84,CA114)","v":0},{"$f":"SUM(V24,V54,V84,V114,AY24,AY54,AY84,AY114,CB24,CB54,CB84,CB114)","v":0},{"$f":"SUM(W24,W54,W84,W114,AZ24,AZ54,AZ84,AZ114,CC24,CC54,CC84,CC114)","v":0},{"$f":"SUM(X24,X54,X84,X114,BA24,BA54,BA84,BA114,CD24,CD54,CD84,CD114)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"SUM(Z24,Z54,Z84,Z114,BC24,BC54,BC84,BC114,CF24,CF54,CF84,CF114)","v":{"$error":"#N/A"}},{"$f":"SUM(AA24,AA54,AA84,AA114,BD24,BD54,BD84,BD114,CG24,CG54,CG84,CG114)","v":{"$error":"#N/A"}},{"$f":"SUM(AB24,AB54,AB84,AB114,BE24,BE54,BE84,BE114,CH24,CH54,CH84,CH114)","v":{"$error":"#N/A"}},{"$f":"SUM(AC24,AC54,AC84,AC114,BF24,BF54,BF84,BF114,CI24,CI54,CI84,CI114)","v":{"$error":"#N/A"}}]
[null,2,0,0,{"$f":"MAX(0,D25-C25)","v":0},0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},0,{"$f":"(J25+L25)-(K25+M25)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,{"$f":"0.00000110231131*(F25*VLOOKUP(H25,EmAuto1,3)-G25*VLOOKUP(I25,EmAuto1,3)+PctLotUser1*PctNTransit1*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto1,3)*2)","v":0},0,0,0,0,0,{"$error":"#N/A"},{"$f":"R25*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B25+Construct-1)/(1+DiscRate)^($B25+Construct-1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,2,0,0,{"$f":"MAX(0,AG25-AF25)","v":0},0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},0,{"$f":"(AM25+AO25)-(AN25+AP25)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,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,2,0,0,{"$f":"MAX(0,BJ25-BI25)","v":0},0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},0,{"$f":"(BP25+BR25)-(BQ25+BS25)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,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,2,{"$f":"O25","v":{"$error":"#N/A"}},{"$f":"O55","v":{"$error":"#N/A"}},{"$f":"O85","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,3,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,3,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,3,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,3,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,4,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,4,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,4,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,4,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,5,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,5,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,5,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,5,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,6,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,6,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,6,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,6,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,7,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,7,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,7,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,7,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,8,0,0,0,0,0,0,0,{"$f":"F31*0.00000110231131*(VLOOKUP(H31,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H31,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B31+Construct-1)+VLOOKUP(H31,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H31,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H31,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H31,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":{"$error":"#N/A"}},0,{"$f":"PctLotUser1*PctNTransit1*(BikePedB-BikePedNB)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B31+Construct-1)+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))*2","v":{"$error":"#N/A"}},0,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"0.00000110231131*(F31*VLOOKUP(H31,EmAuto20,2)-G31*VLOOKUP(I31,EmAuto20,2)+PctLotUser1*PctNTransit1*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto20,2)*2)","v":0},{"$f":"0.00000110231131*(F31*VLOOKUP(H31,EmAuto20,3)-G31*VLOOKUP(I31,EmAuto20,3)+PctLotUser1*PctNTransit1*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto20,3)*2)","v":0},{"$f":"0.00000110231131*(F31*VLOOKUP(H31,EmAuto20,4)-G31*VLOOKUP(I31,EmAuto20,4)+PctLotUser1*PctNTransit1*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto20,4)*2)","v":0},{"$f":"0.00000110231131*(F31*VLOOKUP(H31,EmAuto20,5)-G31*VLOOKUP(I31,EmAuto20,5)+PctLotUser1*PctNTransit1*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto20,5)*2)","v":0},{"$f":"0.00000110231131*(F31*VLOOKUP(H31,EmAuto20,6)-G31*VLOOKUP(I31,EmAuto20,6)+PctLotUser1*PctNTransit1*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto20,6)*2)","v":0},{"$f":"0.00000110231131*(F31*VLOOKUP(H31,EmAuto20,7)-G31*VLOOKUP(I31,EmAuto20,7)+PctLotUser1*PctNTransit1*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto20,7)*2)","v":0},{"$f":"0.00000110231131*(F31*VLOOKUP(H31,EmAuto20,8)-G31*VLOOKUP(I31,EmAuto20,8)+PctLotUser1*PctNTransit1*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto20,8)*2)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,8,0,0,0,0,0,0,0,{"$f":"AI31*0.00000110231131*(VLOOKUP(AK31,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(AK31,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($AE31+Construct-1)+VLOOKUP(AK31,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(AK31,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(AK31,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(AK31,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":{"$error":"#N/A"}},0,{"$f":"PctLotUser2*PctNTransit2*(BikePedB-BikePedNB)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($AE31+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))*2","v":{"$error":"#N/A"}},0,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"0.00000110231131*(AI31*VLOOKUP(AK31,EmAuto20,2)-AJ31*VLOOKUP(AL31,EmAuto20,2)+PctLotUser2*PctNTransit2*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto20,2)*2)","v":0},{"$f":"0.00000110231131*(AI31*VLOOKUP(AK31,EmAuto20,3)-AJ31*VLOOKUP(AL31,EmAuto20,3)+PctLotUser2*PctNTransit2*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto20,3)*2)","v":0},{"$f":"0.00000110231131*(AI31*VLOOKUP(AK31,EmAuto20,4)-AJ31*VLOOKUP(AL31,EmAuto20,4)+PctLotUser2*PctNTransit2*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto20,4)*2)","v":0},{"$f":"0.00000110231131*(AI31*VLOOKUP(AK31,EmAuto20,5)-AJ31*VLOOKUP(AL31,EmAuto20,5)+PctLotUser2*PctNTransit2*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto20,5)*2)","v":0},{"$f":"0.00000110231131*(AI31*VLOOKUP(AK31,EmAuto20,6)-AJ31*VLOOKUP(AL31,EmAuto20,6)+PctLotUser2*PctNTransit2*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto20,6)*2)","v":0},{"$f":"0.00000110231131*(AI31*VLOOKUP(AK31,EmAuto20,7)-AJ31*VLOOKUP(AL31,EmAuto20,7)+PctLotUser2*PctNTransit2*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto20,7)*2)","v":0},{"$f":"0.00000110231131*(AI31*VLOOKUP(AK31,EmAuto20,8)-AJ31*VLOOKUP(AL31,EmAuto20,8)+PctLotUser2*PctNTransit2*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto20,8)*2)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,8,0,0,0,0,0,0,0,{"$f":"BL31*0.00000110231131*(VLOOKUP(BN31,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(BN31,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($BH31+Construct-1)+VLOOKUP(BN31,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(BN31,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(BN31,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(BN31,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":{"$error":"#N/A"}},0,{"$f":"PctLotUser3*PctNTransit3*(BikePedB-BikePedNB)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($BH31+Construct-1)+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))*2","v":{"$error":"#N/A"}},0,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"0.00000110231131*(BL31*VLOOKUP(BN31,EmAuto20,2)-BM31*VLOOKUP(BO31,EmAuto20,2)+PctLotUser3*PctNTransit3*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto20,2)*2)","v":0},{"$f":"0.00000110231131*(BL31*VLOOKUP(BN31,EmAuto20,3)-BM31*VLOOKUP(BO31,EmAuto20,3)+PctLotUser3*PctNTransit3*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto20,3)*2)","v":0},{"$f":"0.00000110231131*(BL31*VLOOKUP(BN31,EmAuto20,4)-BM31*VLOOKUP(BO31,EmAuto20,4)+PctLotUser3*PctNTransit3*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto20,4)*2)","v":0},{"$f":"0.00000110231131*(BL31*VLOOKUP(BN31,EmAuto20,5)-BM31*VLOOKUP(BO31,EmAuto20,5)+PctLotUser3*PctNTransit3*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto20,5)*2)","v":0},{"$f":"0.00000110231131*(BL31*VLOOKUP(BN31,EmAuto20,6)-BM31*VLOOKUP(BO31,EmAuto20,6)+PctLotUser3*PctNTransit3*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto20,6)*2)","v":0},{"$f":"0.00000110231131*(BL31*VLOOKUP(BN31,EmAuto20,7)-BM31*VLOOKUP(BO31,EmAuto20,7)+PctLotUser3*PctNTransit3*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto20,7)*2)","v":0},{"$f":"0.00000110231131*(BL31*VLOOKUP(BN31,EmAuto20,8)-BM31*VLOOKUP(BO31,EmAuto20,8)+PctLotUser3*PctNTransit3*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto20,8)*2)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,8,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,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,9,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,{"$f":"0.00000110231131*(F32*VLOOKUP(H32,EmAuto20,3)-G32*VLOOKUP(I32,EmAuto20,3)+PctLotUser1*PctNTransit1*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto20,3)*2)","v":0},0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,9,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,9,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,9,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,10,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,10,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,10,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,10,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,11,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,11,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,11,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,11,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,12,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,12,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,12,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,12,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,13,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,13,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,13,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,13,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,14,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,14,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,14,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,14,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,15,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,15,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,15,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,15,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,16,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,16,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,16,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,16,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,17,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,17,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,17,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,17,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,18,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,18,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,18,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,18,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,19,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,19,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,19,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,19,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,20,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,20,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,20,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,20,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O24:O43)","v":{"$error":"#N/A"}},null,{"$f":"SUM(Q24:Q43)","v":0},{"$f":"SUM(R24:R43)","v":0},{"$f":"SUM(S24:S43)","v":0},0,0,0,0,{"$f":"SUM(X24:X43)","v":{"$error":"#N/A"}},{"$f":"SUM(Y24:Y43)","v":{"$error":"#N/A"}},{"$f":"SUM(Z24:Z43)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(AC24:AC43)","v":{"$error":"#N/A"}},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR24:AR43)","v":{"$error":"#N/A"}},null,{"$f":"SUM(AT24:AT43)","v":0},{"$f":"SUM(AU24:AU43)","v":0},{"$f":"SUM(AV24:AV43)","v":0},0,0,0,0,{"$f":"SUM(BA24:BA43)","v":{"$error":"#N/A"}},{"$f":"SUM(BB24:BB43)","v":{"$error":"#N/A"}},{"$f":"SUM(BC24:BC43)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(BF24:BF43)","v":{"$error":"#N/A"}},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BU24:BU43)","v":{"$error":"#N/A"}},null,{"$f":"SUM(BW24:BW43)","v":0},{"$f":"SUM(BX24:BX43)","v":0},{"$f":"SUM(BY24:BY43)","v":0},0,0,0,0,{"$f":"SUM(CD24:CD43)","v":{"$error":"#N/A"}},{"$f":"SUM(CE24:CE43)","v":{"$error":"#N/A"}},{"$f":"SUM(CF24:CF43)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(CI24:CI43)","v":{"$error":"#N/A"}},null,"Total",{"$f":"SUM(CL24:CL43)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM(CZ24:CZ43)","v":{"$error":"#N/A"}},null,{"$f":"SUM(DB24:DB43)","v":0},{"$f":"SUM(DC24:DC43)","v":0},{"$f":"SUM(DD24:DD43)","v":0},0,0,0,0,{"$f":"SUM(DI24:DI43)","v":{"$error":"#N/A"}},{"$f":"SUM(DJ24:DJ43)","v":{"$error":"#N/A"}},{"$f":"SUM(DK24:DK43)","v":{"$error":"#N/A"}},{"$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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Emissions<>\"N\",\"\",\"* Emissions Benefits Not Counted\")","v":""}]
[null,"Existing Transit Riders (switch from local bus to express bus)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Existing Transit Riders (switch from local bus to express bus)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Existing Transit Riders (switch from local bus to express bus)"]
[]
[null,null,"ANNUAL NUMBER OF USERS",null,null,"TOTAL AUTO VMT",null,"AVERAGE HWY SPEED",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"TONS EMISSIONS SAVED",null,null,null,null,null,null,"DOLLARS EMISSIONS SAVED",null,null,null,null,null,null,null,"ANNUAL NUMBER OF USERS",null,null,"TOTAL AUTO VMT",null,"AVERAGE HWY SPEED",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"TONS EMISSIONS SAVED",null,null,null,null,null,null,"DOLLARS EMISSIONS SAVED",null,null,null,null,null,null,null,"ANNUAL NUMBER OF USERS",null,null,"TOTAL AUTO VMT",null,"AVERAGE HWY SPEED",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"TONS EMISSIONS SAVED",null,null,null,null,null,null,"DOLLARS EMISSIONS SAVED"]
[null,null,"(people/yr)",null,null,"(veh-miles/yr)",null,"(mph)",null,"($/yr)",null,"($/yr)",null,null,null,null,"(tons/yr)",null,null,null,null,null,null,"(PV $/yr)",null,null,null,null,null,null,null,"(people/yr)",null,null,"(veh-miles/yr)",null,"(mph)",null,"($/yr)",null,"($/yr)",null,null,null,null,"(tons/yr)",null,null,null,null,null,null,"(PV $/yr)",null,null,null,null,null,null,null,"(people/yr)",null,null,"(veh-miles/yr)",null,"(mph)",null,"($/yr)",null,"($/yr)",null,null,null,null,"(tons/yr)",null,null,null,null,null,null,"(PV $/yr)"]
[null,"Year","Existing","New","Users",null,null,null,null,null,null,null,null,"Constant","Present",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year","Existing","New","Users",null,null,null,null,null,null,null,null,"Constant","Present",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year","Existing","New","Users",null,null,null,null,null,null,null,null,"Constant","Present"]
[null,null,"Lot","Lot","Benefited","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"CO","CO2","NOX","PM10","SOX","VOC","PM2.5","CO","CO2","NOX","PM10","SOX","VOC",null,null,"Lot","Lot","Benefited","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"CO","CO2","NOX","PM10","SOX","VOC","PM2.5","CO","CO2","NOX","PM10","SOX","VOC",null,null,"Lot","Lot","Benefited","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"CO","CO2","NOX","PM10","SOX","VOC","PM2.5","CO","CO2","NOX","PM10","SOX","VOC"]
[null,1,{"$f":"IF(SpacesNB=0,0,(IF(B54>CapYrNB,1,(B54-1)/CapYrNB)*MAX(0,(100%-PctFillNB))+(PctFillNB))*(SpacesNB*AVONB+IF(PctFillNB=0,BikePedNB,BikePedNB/PctFillNB))*AnnualFactor)*PctLotUser1*PctETransit1","v":0},{"$f":"IF(SpacesB=0,0,(IF(B54>CapYrB,1,(B54-1)/CapYrB)*MAX(0,(100%-PctFillB))+(PctFillB))*(SpacesB*AVOB+IF(PctFillB=0,BikePedB,BikePedB/PctFillB))*AnnualFactor)*PctLotUser1*PctETransit1","v":0},{"$f":"MAX(0,D54-C54)","v":0},0,0,0,0,0,0,{"$f":"PctLotUser1*PctETransit1*(BikePedB-BikePedNB)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B54+Construct-1)+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))*2","v":{"$error":"#N/A"}},0,{"$f":"(J54+L54)-(K54+M54)","v":{"$error":"#N/A"}},{"$f":"$N54/(1+DiscRate)^($B54+Construct-1)","v":{"$error":"#N/A"}},null,{"$f":"0.00000110231131*(F54*VLOOKUP(H54,EmAuto1,2)-G54*VLOOKUP(I54,EmAuto1,2)+PctLotUser1*PctETransit1*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto1,2)*2)","v":0},{"$f":"0.00000110231131*(F54*VLOOKUP(H54,EmAuto1,3)-G54*VLOOKUP(I54,EmAuto1,3)+PctLotUser1*PctETransit1*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto1,3)*2)","v":0},{"$f":"0.00000110231131*(F54*VLOOKUP(H54,EmAuto1,4)-G54*VLOOKUP(I54,EmAuto1,4)+PctLotUser1*PctETransit1*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto1,4)*2)","v":0},{"$f":"0.00000110231131*(F54*VLOOKUP(H54,EmAuto1,5)-G54*VLOOKUP(I54,EmAuto1,5)+PctLotUser1*PctETransit1*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto1,5)*2)","v":0},{"$f":"0.00000110231131*(F54*VLOOKUP(H54,EmAuto1,6)-G54*VLOOKUP(I54,EmAuto1,6)+PctLotUser1*PctETransit1*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto1,6)*2)","v":0},{"$f":"0.00000110231131*(F54*VLOOKUP(H54,EmAuto1,7)-G54*VLOOKUP(I54,EmAuto1,7)+PctLotUser1*PctETransit1*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto1,7)*2)","v":0},{"$f":"0.00000110231131*(F54*VLOOKUP(H54,EmAuto1,8)-G54*VLOOKUP(I54,EmAuto1,8)+PctLotUser1*PctETransit1*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto1,8)*2)","v":0},{"$f":"Q54*VLOOKUP(ProjLoc,EmCost,2)/(1+DiscRate)^($B54+Construct-1)","v":{"$error":"#N/A"}},{"$f":"R54*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B54+Construct-1)/(1+DiscRate)^($B54+Construct-1)","v":{"$error":"#N/A"}},{"$f":"S54*VLOOKUP(ProjLoc,EmCost,4)/(1+DiscRate)^($B54+Construct-1)","v":{"$error":"#N/A"}},{"$f":"T54*VLOOKUP(ProjLoc,EmCost,5)/(1+DiscRate)^($B54+Construct-1)","v":{"$error":"#N/A"}},{"$f":"U54*VLOOKUP(ProjLoc,EmCost,6)/(1+DiscRate)^($B54+Construct-1)","v":{"$error":"#N/A"}},{"$f":"V54*VLOOKUP(ProjLoc,EmCost,7)/(1+DiscRate)^($B54+Construct-1)","v":{"$error":"#N/A"}},null,1,{"$f":"IF(SpacesNB=0,0,(IF(AE54>CapYrNB,1,(AE54-1)/CapYrNB)*MAX(0,(100%-PctFillNB))+(PctFillNB))*(SpacesNB*AVONB+IF(PctFillNB=0,BikePedNB,BikePedNB/PctFillNB))*AnnualFactor)*PctLotUser2*PctETransit2","v":0},{"$f":"IF(SpacesB=0,0,(IF(AE54>CapYrB,1,(AE54-1)/CapYrB)*MAX(0,(100%-PctFillB))+(PctFillB))*(SpacesB*AVOB+IF(PctFillB=0,BikePedB,BikePedB/PctFillB))*AnnualFactor)*PctLotUser2*PctETransit2","v":0},{"$f":"MAX(0,AG54-AF54)","v":0},0,0,0,0,0,0,{"$f":"PctLotUser2*PctETransit2*(BikePedB-BikePedNB)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($AE54+Construct-1)+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))*2","v":{"$error":"#N/A"}},0,{"$f":"(AM54+AO54)-(AN54+AP54)","v":{"$error":"#N/A"}},{"$f":"$AQ54/(1+DiscRate)^($AE54+Construct-1)","v":{"$error":"#N/A"}},null,{"$f":"0.00000110231131*(AI54*VLOOKUP(AK54,EmAuto1,2)-AJ54*VLOOKUP(AL54,EmAuto1,2)+PctLotUser2*PctETransit2*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto1,2)*2)","v":0},{"$f":"0.00000110231131*(AI54*VLOOKUP(AK54,EmAuto1,3)-AJ54*VLOOKUP(AL54,EmAuto1,3)+PctLotUser2*PctETransit2*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto1,3)*2)","v":0},{"$f":"0.00000110231131*(AI54*VLOOKUP(AK54,EmAuto1,4)-AJ54*VLOOKUP(AL54,EmAuto1,4)+PctLotUser2*PctETransit2*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto1,4)*2)","v":0},{"$f":"0.00000110231131*(AI54*VLOOKUP(AK54,EmAuto1,5)-AJ54*VLOOKUP(AL54,EmAuto1,5)+PctLotUser2*PctETransit2*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto1,5)*2)","v":0},{"$f":"0.00000110231131*(AI54*VLOOKUP(AK54,EmAuto1,6)-AJ54*VLOOKUP(AL54,EmAuto1,6)+PctLotUser2*PctETransit2*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto1,6)*2)","v":0},{"$f":"0.00000110231131*(AI54*VLOOKUP(AK54,EmAuto1,7)-AJ54*VLOOKUP(AL54,EmAuto1,7)+PctLotUser2*PctETransit2*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto1,7)*2)","v":0},{"$f":"0.00000110231131*(AI54*VLOOKUP(AK54,EmAuto1,8)-AJ54*VLOOKUP(AL54,EmAuto1,8)+PctLotUser2*PctETransit2*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto1,8)*2)","v":0},{"$f":"AT54*VLOOKUP(ProjLoc,EmCost,2)/(1+DiscRate)^($AE54+Construct-1)","v":{"$error":"#N/A"}},{"$f":"AU54*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($AE54+Construct-1)/(1+DiscRate)^($AE54+Construct-1)","v":{"$error":"#N/A"}},{"$f":"AV54*VLOOKUP(ProjLoc,EmCost,4)/(1+DiscRate)^($AE54+Construct-1)","v":{"$error":"#N/A"}},{"$f":"AW54*VLOOKUP(ProjLoc,EmCost,5)/(1+DiscRate)^($AE54+Construct-1)","v":{"$error":"#N/A"}},{"$f":"AX54*VLOOKUP(ProjLoc,EmCost,6)/(1+DiscRate)^($AE54+Construct-1)","v":{"$error":"#N/A"}},{"$f":"AY54*VLOOKUP(ProjLoc,EmCost,7)/(1+DiscRate)^($AE54+Construct-1)","v":{"$error":"#N/A"}},null,1,{"$f":"IF(SpacesNB=0,0,(IF(BH54>CapYrNB,1,(BH54-1)/CapYrNB)*MAX(0,(100%-PctFillNB))+(PctFillNB))*(SpacesNB*AVONB+IF(PctFillNB=0,BikePedNB,BikePedNB/PctFillNB))*AnnualFactor)*PctLotUser3*PctETransit3","v":0},{"$f":"IF(SpacesB=0,0,(IF(BH54>CapYrB,1,(BH54-1)/CapYrB)*MAX(0,(100%-PctFillB))+(PctFillB))*(SpacesB*AVOB+IF(PctFillB=0,BikePedB,BikePedB/PctFillB))*AnnualFactor)*PctLotUser3*PctETransit3","v":0},{"$f":"MAX(0,BJ54-BI54)","v":0},0,0,0,0,0,0,{"$f":"PctLotUser3*PctETransit3*(BikePedB-BikePedNB)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($BH54+Construct-1)+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))*2","v":{"$error":"#N/A"}},0,{"$f":"(BP54+BR54)-(BQ54+BS54)","v":{"$error":"#N/A"}},{"$f":"$BT54/(1+DiscRate)^($BH54+Construct-1)","v":{"$error":"#N/A"}},null,{"$f":"0.00000110231131*(BL54*VLOOKUP(BN54,EmAuto1,2)-BM54*VLOOKUP(BO54,EmAuto1,2)+PctLotUser3*PctETransit3*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto1,2)*2)","v":0},{"$f":"0.00000110231131*(BL54*VLOOKUP(BN54,EmAuto1,3)-BM54*VLOOKUP(BO54,EmAuto1,3)+PctLotUser3*PctETransit3*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto1,3)*2)","v":0},{"$f":"0.00000110231131*(BL54*VLOOKUP(BN54,EmAuto1,4)-BM54*VLOOKUP(BO54,EmAuto1,4)+PctLotUser3*PctETransit3*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto1,4)*2)","v":0},{"$f":"0.00000110231131*(BL54*VLOOKUP(BN54,EmAuto1,5)-BM54*VLOOKUP(BO54,EmAuto1,5)+PctLotUser3*PctETransit3*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto1,5)*2)","v":0},{"$f":"0.00000110231131*(BL54*VLOOKUP(BN54,EmAuto1,6)-BM54*VLOOKUP(BO54,EmAuto1,6)+PctLotUser3*PctETransit3*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto1,6)*2)","v":0},{"$f":"0.00000110231131*(BL54*VLOOKUP(BN54,EmAuto1,7)-BM54*VLOOKUP(BO54,EmAuto1,7)+PctLotUser3*PctETransit3*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto1,7)*2)","v":0},{"$f":"0.00000110231131*(BL54*VLOOKUP(BN54,EmAuto1,8)-BM54*VLOOKUP(BO54,EmAuto1,8)+PctLotUser3*PctETransit3*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto1,8)*2)","v":0},{"$f":"BW54*VLOOKUP(ProjLoc,EmCost,2)/(1+DiscRate)^($BH54+Construct-1)","v":{"$error":"#N/A"}},{"$f":"BX54*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($BH54+Construct-1)/(1+DiscRate)^($BH54+Construct-1)","v":{"$error":"#N/A"}},{"$f":"BY54*VLOOKUP(ProjLoc,EmCost,4)/(1+DiscRate)^($BH54+Construct-1)","v":{"$error":"#N/A"}},{"$f":"BZ54*VLOOKUP(ProjLoc,EmCost,5)/(1+DiscRate)^($BH54+Construct-1)","v":{"$error":"#N/A"}},{"$f":"CA54*VLOOKUP(ProjLoc,EmCost,6)/(1+DiscRate)^($BH54+Construct-1)","v":{"$error":"#N/A"}},{"$f":"CB54*VLOOKUP(ProjLoc,EmCost,7)/(1+DiscRate)^($BH54+Construct-1)","v":{"$error":"#N/A"}}]
[null,2,0,0,{"$f":"MAX(0,D55-C55)","v":0},0,0,0,0,0,0,{"$error":"#N/A"},0,{"$f":"(J55+L55)-(K55+M55)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,{"$f":"0.00000110231131*(F55*VLOOKUP(H55,EmAuto1,3)-G55*VLOOKUP(I55,EmAuto1,3)+PctLotUser1*PctETransit1*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto1,3)*2)","v":0},0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,2,0,0,{"$f":"MAX(0,AG55-AF55)","v":0},0,0,0,0,0,0,{"$error":"#N/A"},0,{"$f":"(AM55+AO55)-(AN55+AP55)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,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,2,0,0,{"$f":"MAX(0,BJ55-BI55)","v":0},0,0,0,0,0,0,{"$error":"#N/A"},0,{"$f":"(BP55+BR55)-(BQ55+BS55)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,3,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,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,3,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,3,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,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,4,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,4,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,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,4,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,5,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,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,5,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,5,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,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,6,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,6,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,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,6,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,7,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,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,7,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,7,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,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,8,0,0,0,0,0,0,0,0,0,{"$f":"PctLotUser1*PctETransit1*(BikePedB-BikePedNB)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B61+Construct-1)+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))*2","v":{"$error":"#N/A"}},0,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"0.00000110231131*(F61*VLOOKUP(H61,EmAuto20,2)-G61*VLOOKUP(I61,EmAuto20,2)+PctLotUser1*PctETransit1*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto20,2)*2)","v":0},{"$f":"0.00000110231131*(F61*VLOOKUP(H61,EmAuto20,3)-G61*VLOOKUP(I61,EmAuto20,3)+PctLotUser1*PctETransit1*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto20,3)*2)","v":0},{"$f":"0.00000110231131*(F61*VLOOKUP(H61,EmAuto20,4)-G61*VLOOKUP(I61,EmAuto20,4)+PctLotUser1*PctETransit1*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto20,4)*2)","v":0},{"$f":"0.00000110231131*(F61*VLOOKUP(H61,EmAuto20,5)-G61*VLOOKUP(I61,EmAuto20,5)+PctLotUser1*PctETransit1*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto20,5)*2)","v":0},{"$f":"0.00000110231131*(F61*VLOOKUP(H61,EmAuto20,6)-G61*VLOOKUP(I61,EmAuto20,6)+PctLotUser1*PctETransit1*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto20,6)*2)","v":0},{"$f":"0.00000110231131*(F61*VLOOKUP(H61,EmAuto20,7)-G61*VLOOKUP(I61,EmAuto20,7)+PctLotUser1*PctETransit1*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto20,7)*2)","v":0},{"$f":"0.00000110231131*(F61*VLOOKUP(H61,EmAuto20,8)-G61*VLOOKUP(I61,EmAuto20,8)+PctLotUser1*PctETransit1*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto20,8)*2)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,8,0,0,0,0,0,0,0,0,0,{"$f":"PctLotUser2*PctETransit2*(BikePedB-BikePedNB)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($AE61+Construct-1)+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))*2","v":{"$error":"#N/A"}},0,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"0.00000110231131*(AI61*VLOOKUP(AK61,EmAuto20,2)-AJ61*VLOOKUP(AL61,EmAuto20,2)+PctLotUser2*PctETransit2*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto20,2)*2)","v":0},{"$f":"0.00000110231131*(AI61*VLOOKUP(AK61,EmAuto20,3)-AJ61*VLOOKUP(AL61,EmAuto20,3)+PctLotUser2*PctETransit2*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto20,3)*2)","v":0},{"$f":"0.00000110231131*(AI61*VLOOKUP(AK61,EmAuto20,4)-AJ61*VLOOKUP(AL61,EmAuto20,4)+PctLotUser2*PctETransit2*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto20,4)*2)","v":0},{"$f":"0.00000110231131*(AI61*VLOOKUP(AK61,EmAuto20,5)-AJ61*VLOOKUP(AL61,EmAuto20,5)+PctLotUser2*PctETransit2*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto20,5)*2)","v":0},{"$f":"0.00000110231131*(AI61*VLOOKUP(AK61,EmAuto20,6)-AJ61*VLOOKUP(AL61,EmAuto20,6)+PctLotUser2*PctETransit2*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto20,6)*2)","v":0},{"$f":"0.00000110231131*(AI61*VLOOKUP(AK61,EmAuto20,7)-AJ61*VLOOKUP(AL61,EmAuto20,7)+PctLotUser2*PctETransit2*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto20,7)*2)","v":0},{"$f":"0.00000110231131*(AI61*VLOOKUP(AK61,EmAuto20,8)-AJ61*VLOOKUP(AL61,EmAuto20,8)+PctLotUser2*PctETransit2*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto20,8)*2)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,8,0,0,0,0,0,0,0,0,0,{"$f":"PctLotUser3*PctETransit3*(BikePedB-BikePedNB)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($BH61+Construct-1)+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))*2","v":{"$error":"#N/A"}},0,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"0.00000110231131*(BL61*VLOOKUP(BN61,EmAuto20,2)-BM61*VLOOKUP(BO61,EmAuto20,2)+PctLotUser3*PctETransit3*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto20,2)*2)","v":0},{"$f":"0.00000110231131*(BL61*VLOOKUP(BN61,EmAuto20,3)-BM61*VLOOKUP(BO61,EmAuto20,3)+PctLotUser3*PctETransit3*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto20,3)*2)","v":0},{"$f":"0.00000110231131*(BL61*VLOOKUP(BN61,EmAuto20,4)-BM61*VLOOKUP(BO61,EmAuto20,4)+PctLotUser3*PctETransit3*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto20,4)*2)","v":0},{"$f":"0.00000110231131*(BL61*VLOOKUP(BN61,EmAuto20,5)-BM61*VLOOKUP(BO61,EmAuto20,5)+PctLotUser3*PctETransit3*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto20,5)*2)","v":0},{"$f":"0.00000110231131*(BL61*VLOOKUP(BN61,EmAuto20,6)-BM61*VLOOKUP(BO61,EmAuto20,6)+PctLotUser3*PctETransit3*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto20,6)*2)","v":0},{"$f":"0.00000110231131*(BL61*VLOOKUP(BN61,EmAuto20,7)-BM61*VLOOKUP(BO61,EmAuto20,7)+PctLotUser3*PctETransit3*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto20,7)*2)","v":0},{"$f":"0.00000110231131*(BL61*VLOOKUP(BN61,EmAuto20,8)-BM61*VLOOKUP(BO61,EmAuto20,8)+PctLotUser3*PctETransit3*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto20,8)*2)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,9,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,{"$f":"0.00000110231131*(F62*VLOOKUP(H62,EmAuto20,3)-G62*VLOOKUP(I62,EmAuto20,3)+PctLotUser1*PctETransit1*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto20,3)*2)","v":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,9,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,9,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,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,10,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,10,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,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,10,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,11,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,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,11,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,11,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,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,12,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,12,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,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,12,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,13,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,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,13,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,13,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,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,14,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,14,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,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,14,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,15,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,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,15,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,15,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,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,16,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,16,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,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,16,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,17,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,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,17,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,17,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,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,18,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,18,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,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,18,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,19,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,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,19,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,19,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,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,20,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,20,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,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,20,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O54:O73)","v":{"$error":"#N/A"}},null,{"$f":"SUM(Q54:Q73)","v":0},{"$f":"SUM(R54:R73)","v":0},{"$f":"SUM(S54:S73)","v":0},0,0,0,0,{"$f":"SUM(X54:X73)","v":{"$error":"#N/A"}},{"$f":"SUM(Y54:Y73)","v":{"$error":"#N/A"}},{"$f":"SUM(Z54:Z73)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(AC54:AC73)","v":{"$error":"#N/A"}},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR54:AR73)","v":{"$error":"#N/A"}},null,{"$f":"SUM(AT54:AT73)","v":0},{"$f":"SUM(AU54:AU73)","v":0},{"$f":"SUM(AV54:AV73)","v":0},0,0,0,0,{"$f":"SUM(BA54:BA73)","v":{"$error":"#N/A"}},{"$f":"SUM(BB54:BB73)","v":{"$error":"#N/A"}},{"$f":"SUM(BC54:BC73)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(BF54:BF73)","v":{"$error":"#N/A"}},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BU54:BU73)","v":{"$error":"#N/A"}},null,{"$f":"SUM(BW54:BW73)","v":0},{"$f":"SUM(BX54:BX73)","v":0},{"$f":"SUM(BY54:BY73)","v":0},0,0,0,0,{"$f":"SUM(CD54:CD73)","v":{"$error":"#N/A"}},{"$f":"SUM(CE54:CE73)","v":{"$error":"#N/A"}},{"$f":"SUM(CF54:CF73)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(CI54:CI73)","v":{"$error":"#N/A"}}]
[]
[]
[null,"New Carpoolers (switch from automobile to carpool)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Carpoolers (switch from automobile to carpool)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Carpoolers (switch from automobile to carpool)"]
[]
[null,null,"ANNUAL NUMBER OF USERS",null,null,"TOTAL AUTO VMT",null,"AVERAGE HWY SPEED",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"TONS EMISSIONS SAVED",null,null,null,null,null,null,"DOLLARS EMISSIONS SAVED",null,null,null,null,null,null,null,"ANNUAL NUMBER OF USERS",null,null,"TOTAL AUTO VMT",null,"AVERAGE HWY SPEED",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"TONS EMISSIONS SAVED",null,null,null,null,null,null,"DOLLARS EMISSIONS SAVED",null,null,null,null,null,null,null,"ANNUAL NUMBER OF USERS",null,null,"TOTAL AUTO VMT",null,"AVERAGE HWY SPEED",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"TONS EMISSIONS SAVED",null,null,null,null,null,null,"DOLLARS EMISSIONS SAVED"]
[null,null,"(people/yr)",null,null,"(veh-miles/yr)",null,"(mph)",null,"($/yr)",null,"($/yr)",null,null,null,null,"(tons/yr)",null,null,null,null,null,null,"(PV $/yr)",null,null,null,null,null,null,null,"(people/yr)",null,null,"(veh-miles/yr)",null,"(mph)",null,"($/yr)",null,"($/yr)",null,null,null,null,"(tons/yr)",null,null,null,null,null,null,"(PV $/yr)",null,null,null,null,null,null,null,"(people/yr)",null,null,"(veh-miles/yr)",null,"(mph)",null,"($/yr)",null,"($/yr)",null,null,null,null,"(tons/yr)",null,null,null,null,null,null,"(PV $/yr)"]
[null,"Year","Existing","New","Users",null,null,null,null,null,null,null,null,"Constant","Present",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year","Existing","New","Users",null,null,null,null,null,null,null,null,"Constant","Present",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year","Existing","New","Users",null,null,null,null,null,null,null,null,"Constant","Present"]
[null,null,"Lot","Lot","Benefited","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"CO","CO2","NOX","PM10","SOX","VOC","PM2.5","CO","CO2","NOX","PM10","SOX","VOC",null,null,"Lot","Lot","Benefited","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"CO","CO2","NOX","PM10","SOX","VOC","PM2.5","CO","CO2","NOX","PM10","SOX","VOC",null,null,"Lot","Lot","Benefited","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"CO","CO2","NOX","PM10","SOX","VOC","PM2.5","CO","CO2","NOX","PM10","SOX","VOC"]
[null,1,{"$f":"IF(SpacesNB=0,0,(IF(B84>CapYrNB,1,(B84-1)/CapYrNB)*MAX(0,(100%-PctFillNB))+(PctFillNB))*(SpacesNB*AVONB+IF(PctFillNB=0,BikePedNB,BikePedNB/PctFillNB))*AnnualFactor)*PctLotUser1*PctNCarpool1","v":0},{"$f":"IF(SpacesB=0,0,(IF(B84>CapYrB,1,(B84-1)/CapYrB)*MAX(0,(100%-PctFillB))+(PctFillB))*(SpacesB*AVOB+IF(PctFillB=0,BikePedB,BikePedB/PctFillB))*AnnualFactor)*PctLotUser1*PctNCarpool1","v":0},{"$f":"MAX(0,D84-C84)","v":0},{"$f":"E84/AVOB*Distance1*2","v":0},{"$f":"IF(PctNCarpool1=0,0,E84/AVOCarpool1*Distance1*2)","v":0},{"$f":"IF(PctNCarpool1=0,0,Distance1/TTNonHOV1*60)","v":0},{"$f":"IF(PctNCarpool1=0,0,Distance1/TTHOV1*60)","v":0},{"$f":"F84*0.00000110231131*(VLOOKUP(H84,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H84,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B84+Construct-1)+VLOOKUP(H84,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H84,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H84,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H84,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"PctLotUser1*PctNCarpool1*(BikePedB-BikePedNB)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B84+Construct-1)+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))*2","v":{"$error":"#N/A"}},0,{"$f":"(J84+L84)-(K84+M84)","v":{"$error":"#N/A"}},{"$f":"$N84/(1+DiscRate)^($B84+Construct-1)","v":{"$error":"#N/A"}},null,{"$f":"0.00000110231131*(F84*VLOOKUP(H84,EmAuto1,2)-G84*VLOOKUP(I84,EmAuto1,2)+PctLotUser1*PctNCarpool1*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto1,2)*2)","v":0},{"$f":"0.00000110231131*(F84*VLOOKUP(H84,EmAuto1,3)-G84*VLOOKUP(I84,EmAuto1,3)+PctLotUser1*PctNCarpool1*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto1,3)*2)","v":0},{"$f":"0.00000110231131*(F84*VLOOKUP(H84,EmAuto1,4)-G84*VLOOKUP(I84,EmAuto1,4)+PctLotUser1*PctNCarpool1*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto1,4)*2)","v":0},{"$f":"0.00000110231131*(F84*VLOOKUP(H84,EmAuto1,5)-G84*VLOOKUP(I84,EmAuto1,5)+PctLotUser1*PctNCarpool1*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto1,5)*2)","v":0},{"$f":"0.00000110231131*(F84*VLOOKUP(H84,EmAuto1,6)-G84*VLOOKUP(I84,EmAuto1,6)+PctLotUser1*PctNCarpool1*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto1,6)*2)","v":0},{"$f":"0.00000110231131*(F84*VLOOKUP(H84,EmAuto1,7)-G84*VLOOKUP(I84,EmAuto1,7)+PctLotUser1*PctNCarpool1*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto1,7)*2)","v":0},{"$f":"0.00000110231131*(F84*VLOOKUP(H84,EmAuto1,8)-G84*VLOOKUP(I84,EmAuto1,8)+PctLotUser1*PctNCarpool1*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto1,8)*2)","v":0},{"$f":"Q84*VLOOKUP(ProjLoc,EmCost,2)/(1+DiscRate)^($B84+Construct-1)","v":{"$error":"#N/A"}},{"$f":"R84*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B84+Construct-1)/(1+DiscRate)^($B84+Construct-1)","v":{"$error":"#N/A"}},{"$f":"S84*VLOOKUP(ProjLoc,EmCost,4)/(1+DiscRate)^($B84+Construct-1)","v":{"$error":"#N/A"}},{"$f":"T84*VLOOKUP(ProjLoc,EmCost,5)/(1+DiscRate)^($B84+Construct-1)","v":{"$error":"#N/A"}},{"$f":"U84*VLOOKUP(ProjLoc,EmCost,6)/(1+DiscRate)^($B84+Construct-1)","v":{"$error":"#N/A"}},{"$f":"V84*VLOOKUP(ProjLoc,EmCost,7)/(1+DiscRate)^($B84+Construct-1)","v":{"$error":"#N/A"}},null,1,{"$f":"IF(SpacesNB=0,0,(IF(AE84>CapYrNB,1,(AE84-1)/CapYrNB)*MAX(0,(100%-PctFillNB))+(PctFillNB))*(SpacesNB*AVONB+IF(PctFillNB=0,BikePedNB,BikePedNB/PctFillNB))*AnnualFactor)*PctLotUser2*PctNCarpool2","v":0},{"$f":"IF(SpacesB=0,0,(IF(AE84>CapYrB,1,(AE84-1)/CapYrB)*MAX(0,(100%-PctFillB))+(PctFillB))*(SpacesB*AVOB+IF(PctFillB=0,BikePedB,BikePedB/PctFillB))*AnnualFactor)*PctLotUser2*PctNCarpool2","v":0},{"$f":"MAX(0,AG84-AF84)","v":0},{"$f":"AH84/AVOB*Distance2*2","v":0},{"$f":"IF(PctNCarpool2=0,0,AH84/AVOCarpool2*Distance2*2)","v":0},{"$f":"IF(PctNCarpool2=0,0,Distance2/TTNonHOV2*60)","v":0},{"$f":"IF(PctNCarpool2=0,0,Distance2/TTHOV2*60)","v":0},{"$f":"AI84*0.00000110231131*(VLOOKUP(AK84,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(AK84,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($AE84+Construct-1)+VLOOKUP(AK84,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(AK84,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(AK84,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(AK84,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"PctLotUser2*PctNCarpool2*(BikePedB-BikePedNB)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($AE84+Construct-1)+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))*2","v":{"$error":"#N/A"}},0,{"$f":"(AM84+AO84)-(AN84+AP84)","v":{"$error":"#N/A"}},{"$f":"$AQ84/(1+DiscRate)^($AE84+Construct-1)","v":{"$error":"#N/A"}},null,{"$f":"0.00000110231131*(AI84*VLOOKUP(AK84,EmAuto1,2)-AJ84*VLOOKUP(AL84,EmAuto1,2)+PctLotUser2*PctNCarpool2*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto1,2)*2)","v":0},{"$f":"0.00000110231131*(AI84*VLOOKUP(AK84,EmAuto1,3)-AJ84*VLOOKUP(AL84,EmAuto1,3)+PctLotUser2*PctNCarpool2*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto1,3)*2)","v":0},{"$f":"0.00000110231131*(AI84*VLOOKUP(AK84,EmAuto1,4)-AJ84*VLOOKUP(AL84,EmAuto1,4)+PctLotUser2*PctNCarpool2*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto1,4)*2)","v":0},{"$f":"0.00000110231131*(AI84*VLOOKUP(AK84,EmAuto1,5)-AJ84*VLOOKUP(AL84,EmAuto1,5)+PctLotUser2*PctNCarpool2*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto1,5)*2)","v":0},{"$f":"0.00000110231131*(AI84*VLOOKUP(AK84,EmAuto1,6)-AJ84*VLOOKUP(AL84,EmAuto1,6)+PctLotUser2*PctNCarpool2*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto1,6)*2)","v":0},{"$f":"0.00000110231131*(AI84*VLOOKUP(AK84,EmAuto1,7)-AJ84*VLOOKUP(AL84,EmAuto1,7)+PctLotUser2*PctNCarpool2*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto1,7)*2)","v":0},{"$f":"0.00000110231131*(AI84*VLOOKUP(AK84,EmAuto1,8)-AJ84*VLOOKUP(AL84,EmAuto1,8)+PctLotUser2*PctNCarpool2*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto1,8)*2)","v":0},{"$f":"AT84*VLOOKUP(ProjLoc,EmCost,2)/(1+DiscRate)^($AE84+Construct-1)","v":{"$error":"#N/A"}},{"$f":"AU84*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($AE84+Construct-1)/(1+DiscRate)^($AE84+Construct-1)","v":{"$error":"#N/A"}},{"$f":"AV84*VLOOKUP(ProjLoc,EmCost,4)/(1+DiscRate)^($AE84+Construct-1)","v":{"$error":"#N/A"}},{"$f":"AW84*VLOOKUP(ProjLoc,EmCost,5)/(1+DiscRate)^($AE84+Construct-1)","v":{"$error":"#N/A"}},{"$f":"AX84*VLOOKUP(ProjLoc,EmCost,6)/(1+DiscRate)^($AE84+Construct-1)","v":{"$error":"#N/A"}},{"$f":"AY84*VLOOKUP(ProjLoc,EmCost,7)/(1+DiscRate)^($AE84+Construct-1)","v":{"$error":"#N/A"}},null,1,{"$f":"IF(SpacesNB=0,0,(IF(BH84>CapYrNB,1,(BH84-1)/CapYrNB)*MAX(0,(100%-PctFillNB))+(PctFillNB))*(SpacesNB*AVONB+IF(PctFillNB=0,BikePedNB,BikePedNB/PctFillNB))*AnnualFactor)*PctLotUser3*PctNCarpool3","v":0},{"$f":"IF(SpacesB=0,0,(IF(BH84>CapYrB,1,(BH84-1)/CapYrB)*MAX(0,(100%-PctFillB))+(PctFillB))*(SpacesB*AVOB+IF(PctFillB=0,BikePedB,BikePedB/PctFillB))*AnnualFactor)*PctLotUser3*PctNCarpool3","v":0},{"$f":"MAX(0,BJ84-BI84)","v":0},{"$f":"BK84/AVOB*Distance3*2","v":0},{"$f":"IF(PctNCarpool3=0,0,BK84/AVOCarpool3*Distance3*2)","v":0},{"$f":"IF(PctNCarpool3=0,0,Distance3/TTNonHOV3*60)","v":0},{"$f":"IF(PctNCarpool3=0,0,Distance3/TTHOV3*60)","v":0},{"$f":"BL84*0.00000110231131*(VLOOKUP(BN84,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(BN84,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($BH84+Construct-1)+VLOOKUP(BN84,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(BN84,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(BN84,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(BN84,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"PctLotUser3*PctNCarpool3*(BikePedB-BikePedNB)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($BH84+Construct-1)+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))*2","v":{"$error":"#N/A"}},0,{"$f":"(BP84+BR84)-(BQ84+BS84)","v":{"$error":"#N/A"}},{"$f":"$BT84/(1+DiscRate)^($BH84+Construct-1)","v":{"$error":"#N/A"}},null,{"$f":"0.00000110231131*(BL84*VLOOKUP(BN84,EmAuto1,2)-BM84*VLOOKUP(BO84,EmAuto1,2)+PctLotUser3*PctNCarpool3*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto1,2)*2)","v":0},{"$f":"0.00000110231131*(BL84*VLOOKUP(BN84,EmAuto1,3)-BM84*VLOOKUP(BO84,EmAuto1,3)+PctLotUser3*PctNCarpool3*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto1,3)*2)","v":0},{"$f":"0.00000110231131*(BL84*VLOOKUP(BN84,EmAuto1,4)-BM84*VLOOKUP(BO84,EmAuto1,4)+PctLotUser3*PctNCarpool3*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto1,4)*2)","v":0},{"$f":"0.00000110231131*(BL84*VLOOKUP(BN84,EmAuto1,5)-BM84*VLOOKUP(BO84,EmAuto1,5)+PctLotUser3*PctNCarpool3*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto1,5)*2)","v":0},{"$f":"0.00000110231131*(BL84*VLOOKUP(BN84,EmAuto1,6)-BM84*VLOOKUP(BO84,EmAuto1,6)+PctLotUser3*PctNCarpool3*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto1,6)*2)","v":0},{"$f":"0.00000110231131*(BL84*VLOOKUP(BN84,EmAuto1,7)-BM84*VLOOKUP(BO84,EmAuto1,7)+PctLotUser3*PctNCarpool3*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto1,7)*2)","v":0},{"$f":"0.00000110231131*(BL84*VLOOKUP(BN84,EmAuto1,8)-BM84*VLOOKUP(BO84,EmAuto1,8)+PctLotUser3*PctNCarpool3*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto1,8)*2)","v":0},{"$f":"BW84*VLOOKUP(ProjLoc,EmCost,2)/(1+DiscRate)^($BH84+Construct-1)","v":{"$error":"#N/A"}},{"$f":"BX84*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($BH84+Construct-1)/(1+DiscRate)^($BH84+Construct-1)","v":{"$error":"#N/A"}},{"$f":"BY84*VLOOKUP(ProjLoc,EmCost,4)/(1+DiscRate)^($BH84+Construct-1)","v":{"$error":"#N/A"}},{"$f":"BZ84*VLOOKUP(ProjLoc,EmCost,5)/(1+DiscRate)^($BH84+Construct-1)","v":{"$error":"#N/A"}},{"$f":"CA84*VLOOKUP(ProjLoc,EmCost,6)/(1+DiscRate)^($BH84+Construct-1)","v":{"$error":"#N/A"}},{"$f":"CB84*VLOOKUP(ProjLoc,EmCost,7)/(1+DiscRate)^($BH84+Construct-1)","v":{"$error":"#N/A"}}]
[null,2,0,0,{"$f":"MAX(0,D85-C85)","v":0},0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"(J85+L85)-(K85+M85)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,{"$f":"0.00000110231131*(F85*VLOOKUP(H85,EmAuto1,3)-G85*VLOOKUP(I85,EmAuto1,3)+PctLotUser1*PctNCarpool1*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto1,3)*2)","v":0},0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,2,0,0,{"$f":"MAX(0,AG85-AF85)","v":0},0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"(AM85+AO85)-(AN85+AP85)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,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,2,0,0,{"$f":"MAX(0,BJ85-BI85)","v":0},0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"(BP85+BR85)-(BQ85+BS85)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,3,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,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,3,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,3,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,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,4,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,4,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,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,4,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,5,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,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,5,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,5,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,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,6,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,6,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,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,6,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,7,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,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,7,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,7,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,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,8,0,0,0,0,0,0,0,{"$f":"F91*0.00000110231131*(VLOOKUP(H91,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H91,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B91+Construct-1)+VLOOKUP(H91,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H91,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H91,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H91,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":{"$error":"#N/A"}},{"$f":"G91*0.00000110231131*(VLOOKUP(I91,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(I91,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B91+Construct-1)+VLOOKUP(I91,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(I91,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(I91,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(I91,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":{"$error":"#N/A"}},{"$f":"PctLotUser1*PctNCarpool1*(BikePedB-BikePedNB)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B91+Construct-1)+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))*2","v":{"$error":"#N/A"}},0,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"0.00000110231131*(F91*VLOOKUP(H91,EmAuto20,2)-G91*VLOOKUP(I91,EmAuto20,2)+PctLotUser1*PctNCarpool1*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto20,2)*2)","v":0},{"$f":"0.00000110231131*(F91*VLOOKUP(H91,EmAuto20,3)-G91*VLOOKUP(I91,EmAuto20,3)+PctLotUser1*PctNCarpool1*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto20,3)*2)","v":0},{"$f":"0.00000110231131*(F91*VLOOKUP(H91,EmAuto20,4)-G91*VLOOKUP(I91,EmAuto20,4)+PctLotUser1*PctNCarpool1*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto20,4)*2)","v":0},{"$f":"0.00000110231131*(F91*VLOOKUP(H91,EmAuto20,5)-G91*VLOOKUP(I91,EmAuto20,5)+PctLotUser1*PctNCarpool1*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto20,5)*2)","v":0},{"$f":"0.00000110231131*(F91*VLOOKUP(H91,EmAuto20,6)-G91*VLOOKUP(I91,EmAuto20,6)+PctLotUser1*PctNCarpool1*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto20,6)*2)","v":0},{"$f":"0.00000110231131*(F91*VLOOKUP(H91,EmAuto20,7)-G91*VLOOKUP(I91,EmAuto20,7)+PctLotUser1*PctNCarpool1*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto20,7)*2)","v":0},{"$f":"0.00000110231131*(F91*VLOOKUP(H91,EmAuto20,8)-G91*VLOOKUP(I91,EmAuto20,8)+PctLotUser1*PctNCarpool1*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto20,8)*2)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,8,0,0,0,0,0,0,0,{"$f":"AI91*0.00000110231131*(VLOOKUP(AK91,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(AK91,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($AE91+Construct-1)+VLOOKUP(AK91,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(AK91,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(AK91,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(AK91,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":{"$error":"#N/A"}},{"$f":"AJ91*0.00000110231131*(VLOOKUP(AL91,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(AL91,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($AE91+Construct-1)+VLOOKUP(AL91,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(AL91,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(AL91,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(AL91,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":{"$error":"#N/A"}},{"$f":"PctLotUser2*PctNCarpool2*(BikePedB-BikePedNB)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($AE91+Construct-1)+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))*2","v":{"$error":"#N/A"}},0,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"0.00000110231131*(AI91*VLOOKUP(AK91,EmAuto20,2)-AJ91*VLOOKUP(AL91,EmAuto20,2)+PctLotUser2*PctNCarpool2*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto20,2)*2)","v":0},{"$f":"0.00000110231131*(AI91*VLOOKUP(AK91,EmAuto20,3)-AJ91*VLOOKUP(AL91,EmAuto20,3)+PctLotUser2*PctNCarpool2*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto20,3)*2)","v":0},{"$f":"0.00000110231131*(AI91*VLOOKUP(AK91,EmAuto20,4)-AJ91*VLOOKUP(AL91,EmAuto20,4)+PctLotUser2*PctNCarpool2*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto20,4)*2)","v":0},{"$f":"0.00000110231131*(AI91*VLOOKUP(AK91,EmAuto20,5)-AJ91*VLOOKUP(AL91,EmAuto20,5)+PctLotUser2*PctNCarpool2*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto20,5)*2)","v":0},{"$f":"0.00000110231131*(AI91*VLOOKUP(AK91,EmAuto20,6)-AJ91*VLOOKUP(AL91,EmAuto20,6)+PctLotUser2*PctNCarpool2*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto20,6)*2)","v":0},{"$f":"0.00000110231131*(AI91*VLOOKUP(AK91,EmAuto20,7)-AJ91*VLOOKUP(AL91,EmAuto20,7)+PctLotUser2*PctNCarpool2*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto20,7)*2)","v":0},{"$f":"0.00000110231131*(AI91*VLOOKUP(AK91,EmAuto20,8)-AJ91*VLOOKUP(AL91,EmAuto20,8)+PctLotUser2*PctNCarpool2*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto20,8)*2)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,8,0,0,0,0,0,0,0,{"$f":"BL91*0.00000110231131*(VLOOKUP(BN91,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(BN91,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($BH91+Construct-1)+VLOOKUP(BN91,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(BN91,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(BN91,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(BN91,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":{"$error":"#N/A"}},{"$f":"BM91*0.00000110231131*(VLOOKUP(BO91,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(BO91,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($BH91+Construct-1)+VLOOKUP(BO91,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(BO91,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(BO91,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(BO91,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":{"$error":"#N/A"}},{"$f":"PctLotUser3*PctNCarpool3*(BikePedB-BikePedNB)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($BH91+Construct-1)+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))*2","v":{"$error":"#N/A"}},0,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"0.00000110231131*(BL91*VLOOKUP(BN91,EmAuto20,2)-BM91*VLOOKUP(BO91,EmAuto20,2)+PctLotUser3*PctNCarpool3*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto20,2)*2)","v":0},{"$f":"0.00000110231131*(BL91*VLOOKUP(BN91,EmAuto20,3)-BM91*VLOOKUP(BO91,EmAuto20,3)+PctLotUser3*PctNCarpool3*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto20,3)*2)","v":0},{"$f":"0.00000110231131*(BL91*VLOOKUP(BN91,EmAuto20,4)-BM91*VLOOKUP(BO91,EmAuto20,4)+PctLotUser3*PctNCarpool3*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto20,4)*2)","v":0},{"$f":"0.00000110231131*(BL91*VLOOKUP(BN91,EmAuto20,5)-BM91*VLOOKUP(BO91,EmAuto20,5)+PctLotUser3*PctNCarpool3*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto20,5)*2)","v":0},{"$f":"0.00000110231131*(BL91*VLOOKUP(BN91,EmAuto20,6)-BM91*VLOOKUP(BO91,EmAuto20,6)+PctLotUser3*PctNCarpool3*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto20,6)*2)","v":0},{"$f":"0.00000110231131*(BL91*VLOOKUP(BN91,EmAuto20,7)-BM91*VLOOKUP(BO91,EmAuto20,7)+PctLotUser3*PctNCarpool3*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto20,7)*2)","v":0},{"$f":"0.00000110231131*(BL91*VLOOKUP(BN91,EmAuto20,8)-BM91*VLOOKUP(BO91,EmAuto20,8)+PctLotUser3*PctNCarpool3*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto20,8)*2)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,9,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,{"$f":"0.00000110231131*(F92*VLOOKUP(H92,EmAuto20,3)-G92*VLOOKUP(I92,EmAuto20,3)+PctLotUser1*PctNCarpool1*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto20,3)*2)","v":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,9,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,9,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,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,10,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,10,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,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,10,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,11,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,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,11,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,11,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,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,12,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,12,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,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,12,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,13,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,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,13,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,13,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,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,14,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,14,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,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,14,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,15,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,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,15,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,15,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,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,16,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,16,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,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,16,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,17,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,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,17,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,17,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,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,18,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,18,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,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,18,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,19,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,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,19,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,19,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,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,20,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,20,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,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,20,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O84:O103)","v":{"$error":"#N/A"}},null,{"$f":"SUM(Q84:Q103)","v":0},{"$f":"SUM(R84:R103)","v":0},{"$f":"SUM(S84:S103)","v":0},0,0,0,0,{"$f":"SUM(X84:X103)","v":{"$error":"#N/A"}},{"$f":"SUM(Y84:Y103)","v":{"$error":"#N/A"}},{"$f":"SUM(Z84:Z103)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(AC84:AC103)","v":{"$error":"#N/A"}},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR84:AR103)","v":{"$error":"#N/A"}},null,{"$f":"SUM(AT84:AT103)","v":0},{"$f":"SUM(AU84:AU103)","v":0},{"$f":"SUM(AV84:AV103)","v":0},0,0,0,0,{"$f":"SUM(BA84:BA103)","v":{"$error":"#N/A"}},{"$f":"SUM(BB84:BB103)","v":{"$error":"#N/A"}},{"$f":"SUM(BC84:BC103)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(BF84:BF103)","v":{"$error":"#N/A"}},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BU84:BU103)","v":{"$error":"#N/A"}},null,{"$f":"SUM(BW84:BW103)","v":0},{"$f":"SUM(BX84:BX103)","v":0},{"$f":"SUM(BY84:BY103)","v":0},0,0,0,0,{"$f":"SUM(CD84:CD103)","v":{"$error":"#N/A"}},{"$f":"SUM(CE84:CE103)","v":{"$error":"#N/A"}},{"$f":"SUM(CF84:CF103)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(CI84:CI103)","v":{"$error":"#N/A"}}]
[]
[]
[null,"Existing Carpoolers (switch park-n-ride lots)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Existing Carpoolers (switch park-n-ride lots)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Existing Carpoolers (switch park-n-ride lots)"]
[]
[null,null,"ANNUAL NUMBER OF USERS",null,null,"TOTAL AUTO VMT",null,"AVERAGE HWY SPEED",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"TONS EMISSIONS SAVED",null,null,null,null,null,null,"DOLLARS EMISSIONS SAVED",null,null,null,null,null,null,null,"ANNUAL NUMBER OF USERS",null,null,"TOTAL AUTO VMT",null,"AVERAGE HWY SPEED",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"TONS EMISSIONS SAVED",null,null,null,null,null,null,"DOLLARS EMISSIONS SAVED",null,null,null,null,null,null,null,"ANNUAL NUMBER OF USERS",null,null,"TOTAL AUTO VMT",null,"AVERAGE HWY SPEED",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"TONS EMISSIONS SAVED",null,null,null,null,null,null,"DOLLARS EMISSIONS SAVED"]
[null,null,"(people/yr)",null,null,"(veh-miles/yr)",null,"(mph)",null,"($/yr)",null,"($/yr)",null,null,null,null,"(tons/yr)",null,null,null,null,null,null,"(PV $/yr)",null,null,null,null,null,null,null,"(people/yr)",null,null,"(veh-miles/yr)",null,"(mph)",null,"($/yr)",null,"($/yr)",null,null,null,null,"(tons/yr)",null,null,null,null,null,null,"(PV $/yr)",null,null,null,null,null,null,null,"(people/yr)",null,null,"(veh-miles/yr)",null,"(mph)",null,"($/yr)",null,"($/yr)",null,null,null,null,"(tons/yr)",null,null,null,null,null,null,"(PV $/yr)"]
[null,"Year","Existing","New","Users",null,null,null,null,null,null,null,null,"Constant","Present",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year","Existing","New","Users",null,null,null,null,null,null,null,null,"Constant","Present",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year","Existing","New","Users",null,null,null,null,null,null,null,null,"Constant","Present"]
[null,null,"Lot","Lot","Benefited","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"CO","CO2","NOX","PM10","SOX","VOC","PM2.5","CO","CO2","NOX","PM10","SOX","VOC",null,null,"Lot","Lot","Benefited","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"CO","CO2","NOX","PM10","SOX","VOC","PM2.5","CO","CO2","NOX","PM10","SOX","VOC",null,null,"Lot","Lot","Benefited","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"CO","CO2","NOX","PM10","SOX","VOC","PM2.5","CO","CO2","NOX","PM10","SOX","VOC"]
[null,1,{"$f":"IF(SpacesNB=0,0,(IF(B114>CapYrNB,1,(B114-1)/CapYrNB)*MAX(0,(100%-PctFillNB))+(PctFillNB))*(SpacesNB*AVONB+IF(PctFillNB=0,BikePedNB,BikePedNB/PctFillNB))*AnnualFactor)*PctLotUser1*PctECarpool1","v":0},{"$f":"IF(SpacesB=0,0,(IF(B114>CapYrB,1,(B114-1)/CapYrB)*MAX(0,(100%-PctFillB))+(PctFillB))*(SpacesB*AVOB+IF(PctFillB=0,BikePedB,BikePedB/PctFillB))*AnnualFactor)*PctLotUser1*PctECarpool1","v":0},{"$f":"MAX(0,D114-C114)","v":0},{"$f":"E114/AVOB*NextDist1*2","v":0},{"$f":"IF(PctECarpool1=0,0,E114/AVOCarpool1*NextDist1*2)","v":0},{"$f":"IF(PctECarpool1=0,0,Distance1/TTNonHOV1*60)","v":0},{"$f":"IF(PctECarpool1=0,0,Distance1/TTHOV1*60)","v":0},{"$f":"F114*0.00000110231131*(VLOOKUP(H114,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H114,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B114+Construct-1)+VLOOKUP(H114,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H114,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H114,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H114,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"PctLotUser1*PctECarpool1*(BikePedB-BikePedNB)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B114+Construct-1)+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))*2","v":{"$error":"#N/A"}},0,{"$f":"(J114+L114)-(K114+M114)","v":{"$error":"#N/A"}},{"$f":"$N114/(1+DiscRate)^($B114+Construct-1)","v":{"$error":"#N/A"}},null,{"$f":"0.00000110231131*(F114*VLOOKUP(H114,EmAuto1,2)-G114*VLOOKUP(I114,EmAuto1,2)+PctLotUser1*PctECarpool1*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto1,2)*2)","v":0},{"$f":"0.00000110231131*(F114*VLOOKUP(H114,EmAuto1,3)-G114*VLOOKUP(I114,EmAuto1,3)+PctLotUser1*PctECarpool1*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto1,3)*2)","v":0},{"$f":"0.00000110231131*(F114*VLOOKUP(H114,EmAuto1,4)-G114*VLOOKUP(I114,EmAuto1,4)+PctLotUser1*PctECarpool1*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto1,4)*2)","v":0},{"$f":"0.00000110231131*(F114*VLOOKUP(H114,EmAuto1,5)-G114*VLOOKUP(I114,EmAuto1,5)+PctLotUser1*PctECarpool1*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto1,5)*2)","v":0},{"$f":"0.00000110231131*(F114*VLOOKUP(H114,EmAuto1,6)-G114*VLOOKUP(I114,EmAuto1,6)+PctLotUser1*PctECarpool1*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto1,6)*2)","v":0},{"$f":"0.00000110231131*(F114*VLOOKUP(H114,EmAuto1,7)-G114*VLOOKUP(I114,EmAuto1,7)+PctLotUser1*PctECarpool1*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto1,7)*2)","v":0},{"$f":"0.00000110231131*(F114*VLOOKUP(H114,EmAuto1,8)-G114*VLOOKUP(I114,EmAuto1,8)+PctLotUser1*PctECarpool1*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto1,8)*2)","v":0},{"$f":"Q114*VLOOKUP(ProjLoc,EmCost,2)/(1+DiscRate)^($B114+Construct-1)","v":{"$error":"#N/A"}},{"$f":"R114*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B114+Construct-1)/(1+DiscRate)^($B114+Construct-1)","v":{"$error":"#N/A"}},{"$f":"S114*VLOOKUP(ProjLoc,EmCost,4)/(1+DiscRate)^($B114+Construct-1)","v":{"$error":"#N/A"}},{"$f":"T114*VLOOKUP(ProjLoc,EmCost,5)/(1+DiscRate)^($B114+Construct-1)","v":{"$error":"#N/A"}},{"$f":"U114*VLOOKUP(ProjLoc,EmCost,6)/(1+DiscRate)^($B114+Construct-1)","v":{"$error":"#N/A"}},{"$f":"V114*VLOOKUP(ProjLoc,EmCost,7)/(1+DiscRate)^($B114+Construct-1)","v":{"$error":"#N/A"}},null,1,{"$f":"IF(SpacesNB=0,0,(IF(AE114>CapYrNB,1,(AE114-1)/CapYrNB)*MAX(0,(100%-PctFillNB))+(PctFillNB))*(SpacesNB*AVONB+IF(PctFillNB=0,BikePedNB,BikePedNB/PctFillNB))*AnnualFactor)*PctLotUser2*PctECarpool2","v":0},{"$f":"IF(SpacesB=0,0,(IF(AE114>CapYrB,1,(AE114-1)/CapYrB)*MAX(0,(100%-PctFillB))+(PctFillB))*(SpacesB*AVOB+IF(PctFillB=0,BikePedB,BikePedB/PctFillB))*AnnualFactor)*PctLotUser2*PctECarpool2","v":0},{"$f":"MAX(0,AG114-AF114)","v":0},{"$f":"AH114/AVOB*NextDist2*2","v":0},{"$f":"IF(PctECarpool2=0,0,AH114/AVOCarpool2*NextDist2*2)","v":0},{"$f":"IF(PctECarpool2=0,0,Distance2/TTNonHOV2*60)","v":0},{"$f":"IF(PctECarpool2=0,0,Distance2/TTHOV2*60)","v":0},{"$f":"AI114*0.00000110231131*(VLOOKUP(AK114,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(AK114,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($AE114+Construct-1)+VLOOKUP(AK114,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(AK114,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(AK114,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(AK114,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"PctLotUser2*PctECarpool2*(BikePedB-BikePedNB)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($AE114+Construct-1)+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))*2","v":{"$error":"#N/A"}},0,{"$f":"(AM114+AO114)-(AN114+AP114)","v":{"$error":"#N/A"}},{"$f":"$AQ114/(1+DiscRate)^($AE114+Construct-1)","v":{"$error":"#N/A"}},null,{"$f":"0.00000110231131*(AI114*VLOOKUP(AK114,EmAuto1,2)-AJ114*VLOOKUP(AL114,EmAuto1,2)+PctLotUser2*PctECarpool2*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto1,2)*2)","v":0},{"$f":"0.00000110231131*(AI114*VLOOKUP(AK114,EmAuto1,3)-AJ114*VLOOKUP(AL114,EmAuto1,3)+PctLotUser2*PctECarpool2*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto1,3)*2)","v":0},{"$f":"0.00000110231131*(AI114*VLOOKUP(AK114,EmAuto1,4)-AJ114*VLOOKUP(AL114,EmAuto1,4)+PctLotUser2*PctECarpool2*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto1,4)*2)","v":0},{"$f":"0.00000110231131*(AI114*VLOOKUP(AK114,EmAuto1,5)-AJ114*VLOOKUP(AL114,EmAuto1,5)+PctLotUser2*PctECarpool2*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto1,5)*2)","v":0},{"$f":"0.00000110231131*(AI114*VLOOKUP(AK114,EmAuto1,6)-AJ114*VLOOKUP(AL114,EmAuto1,6)+PctLotUser2*PctECarpool2*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto1,6)*2)","v":0},{"$f":"0.00000110231131*(AI114*VLOOKUP(AK114,EmAuto1,7)-AJ114*VLOOKUP(AL114,EmAuto1,7)+PctLotUser2*PctECarpool2*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto1,7)*2)","v":0},{"$f":"0.00000110231131*(AI114*VLOOKUP(AK114,EmAuto1,8)-AJ114*VLOOKUP(AL114,EmAuto1,8)+PctLotUser2*PctECarpool2*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto1,8)*2)","v":0},{"$f":"AT114*VLOOKUP(ProjLoc,EmCost,2)/(1+DiscRate)^($AE114+Construct-1)","v":{"$error":"#N/A"}},{"$f":"AU114*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($AE114+Construct-1)/(1+DiscRate)^($AE114+Construct-1)","v":{"$error":"#N/A"}},{"$f":"AV114*VLOOKUP(ProjLoc,EmCost,4)/(1+DiscRate)^($AE114+Construct-1)","v":{"$error":"#N/A"}},{"$f":"AW114*VLOOKUP(ProjLoc,EmCost,5)/(1+DiscRate)^($AE114+Construct-1)","v":{"$error":"#N/A"}},{"$f":"AX114*VLOOKUP(ProjLoc,EmCost,6)/(1+DiscRate)^($AE114+Construct-1)","v":{"$error":"#N/A"}},{"$f":"AY114*VLOOKUP(ProjLoc,EmCost,7)/(1+DiscRate)^($AE114+Construct-1)","v":{"$error":"#N/A"}},null,1,{"$f":"IF(SpacesNB=0,0,(IF(BH114>CapYrNB,1,(BH114-1)/CapYrNB)*MAX(0,(100%-PctFillNB))+(PctFillNB))*(SpacesNB*AVONB+IF(PctFillNB=0,BikePedNB,BikePedNB/PctFillNB))*AnnualFactor)*PctLotUser3*PctECarpool3","v":0},{"$f":"IF(SpacesB=0,0,(IF(BH114>CapYrB,1,(BH114-1)/CapYrB)*MAX(0,(100%-PctFillB))+(PctFillB))*(SpacesB*AVOB+IF(PctFillB=0,BikePedB,BikePedB/PctFillB))*AnnualFactor)*PctLotUser3*PctECarpool3","v":0},{"$f":"MAX(0,BJ114-BI114)","v":0},{"$f":"BK114/AVOB*NextDist3*2","v":0},{"$f":"IF(PctECarpool3=0,0,BK114/AVOCarpool3*NextDist3*2)","v":0},{"$f":"IF(PctECarpool3=0,0,Distance3/TTNonHOV3*60)","v":0},{"$f":"IF(PctECarpool3=0,0,Distance3/TTHOV3*60)","v":0},{"$f":"BL114*0.00000110231131*(VLOOKUP(BN114,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(BN114,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($BH114+Construct-1)+VLOOKUP(BN114,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(BN114,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(BN114,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(BN114,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"PctLotUser3*PctECarpool3*(BikePedB-BikePedNB)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($BH114+Construct-1)+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))*2","v":{"$error":"#N/A"}},0,{"$f":"(BP114+BR114)-(BQ114+BS114)","v":{"$error":"#N/A"}},{"$f":"$BT114/(1+DiscRate)^($BH114+Construct-1)","v":{"$error":"#N/A"}},null,{"$f":"0.00000110231131*(BL114*VLOOKUP(BN114,EmAuto1,2)-BM114*VLOOKUP(BO114,EmAuto1,2)+PctLotUser3*PctECarpool3*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto1,2)*2)","v":0},{"$f":"0.00000110231131*(BL114*VLOOKUP(BN114,EmAuto1,3)-BM114*VLOOKUP(BO114,EmAuto1,3)+PctLotUser3*PctECarpool3*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto1,3)*2)","v":0},{"$f":"0.00000110231131*(BL114*VLOOKUP(BN114,EmAuto1,4)-BM114*VLOOKUP(BO114,EmAuto1,4)+PctLotUser3*PctECarpool3*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto1,4)*2)","v":0},{"$f":"0.00000110231131*(BL114*VLOOKUP(BN114,EmAuto1,5)-BM114*VLOOKUP(BO114,EmAuto1,5)+PctLotUser3*PctECarpool3*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto1,5)*2)","v":0},{"$f":"0.00000110231131*(BL114*VLOOKUP(BN114,EmAuto1,6)-BM114*VLOOKUP(BO114,EmAuto1,6)+PctLotUser3*PctECarpool3*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto1,6)*2)","v":0},{"$f":"0.00000110231131*(BL114*VLOOKUP(BN114,EmAuto1,7)-BM114*VLOOKUP(BO114,EmAuto1,7)+PctLotUser3*PctECarpool3*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto1,7)*2)","v":0},{"$f":"0.00000110231131*(BL114*VLOOKUP(BN114,EmAuto1,8)-BM114*VLOOKUP(BO114,EmAuto1,8)+PctLotUser3*PctECarpool3*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto1,8)*2)","v":0},{"$f":"BW114*VLOOKUP(ProjLoc,EmCost,2)/(1+DiscRate)^($BH114+Construct-1)","v":{"$error":"#N/A"}},{"$f":"BX114*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($BH114+Construct-1)/(1+DiscRate)^($BH114+Construct-1)","v":{"$error":"#N/A"}},{"$f":"BY114*VLOOKUP(ProjLoc,EmCost,4)/(1+DiscRate)^($BH114+Construct-1)","v":{"$error":"#N/A"}},{"$f":"BZ114*VLOOKUP(ProjLoc,EmCost,5)/(1+DiscRate)^($BH114+Construct-1)","v":{"$error":"#N/A"}},{"$f":"CA114*VLOOKUP(ProjLoc,EmCost,6)/(1+DiscRate)^($BH114+Construct-1)","v":{"$error":"#N/A"}},{"$f":"CB114*VLOOKUP(ProjLoc,EmCost,7)/(1+DiscRate)^($BH114+Construct-1)","v":{"$error":"#N/A"}}]
[null,2,0,0,{"$f":"MAX(0,D115-C115)","v":0},0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"(J115+L115)-(K115+M115)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,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,2,0,0,{"$f":"MAX(0,AG115-AF115)","v":0},0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"(AM115+AO115)-(AN115+AP115)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,2,0,0,{"$f":"MAX(0,BJ115-BI115)","v":0},0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"(BP115+BR115)-(BQ115+BS115)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,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,3,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,3,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,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,3,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,4,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,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,4,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,4,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,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,5,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,5,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,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,5,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,6,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,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,6,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,6,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,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,7,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,7,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,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,7,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,8,0,0,0,0,0,0,0,{"$f":"F121*0.00000110231131*(VLOOKUP(H121,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H121,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B121+Construct-1)+VLOOKUP(H121,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H121,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H121,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H121,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":{"$error":"#N/A"}},{"$f":"G121*0.00000110231131*(VLOOKUP(I121,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(I121,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B121+Construct-1)+VLOOKUP(I121,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(I121,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(I121,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(I121,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":{"$error":"#N/A"}},{"$f":"PctLotUser1*PctECarpool1*(BikePedB-BikePedNB)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B121+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))*2","v":{"$error":"#N/A"}},0,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"0.00000110231131*(F121*VLOOKUP(H121,EmAuto20,2)-G121*VLOOKUP(I121,EmAuto20,2)+PctLotUser1*PctECarpool1*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto20,2)*2)","v":0},{"$f":"0.00000110231131*(F121*VLOOKUP(H121,EmAuto20,3)-G121*VLOOKUP(I121,EmAuto20,3)+PctLotUser1*PctECarpool1*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto20,3)*2)","v":0},{"$f":"0.00000110231131*(F121*VLOOKUP(H121,EmAuto20,4)-G121*VLOOKUP(I121,EmAuto20,4)+PctLotUser1*PctECarpool1*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto20,4)*2)","v":0},{"$f":"0.00000110231131*(F121*VLOOKUP(H121,EmAuto20,5)-G121*VLOOKUP(I121,EmAuto20,5)+PctLotUser1*PctECarpool1*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto20,5)*2)","v":0},{"$f":"0.00000110231131*(F121*VLOOKUP(H121,EmAuto20,6)-G121*VLOOKUP(I121,EmAuto20,6)+PctLotUser1*PctECarpool1*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto20,6)*2)","v":0},{"$f":"0.00000110231131*(F121*VLOOKUP(H121,EmAuto20,7)-G121*VLOOKUP(I121,EmAuto20,7)+PctLotUser1*PctECarpool1*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto20,7)*2)","v":0},{"$f":"0.00000110231131*(F121*VLOOKUP(H121,EmAuto20,8)-G121*VLOOKUP(I121,EmAuto20,8)+PctLotUser1*PctECarpool1*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto20,8)*2)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,8,0,0,0,0,0,0,0,{"$f":"AI121*0.00000110231131*(VLOOKUP(AK121,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(AK121,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($AE121+Construct-1)+VLOOKUP(AK121,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(AK121,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(AK121,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(AK121,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":{"$error":"#N/A"}},{"$f":"AJ121*0.00000110231131*(VLOOKUP(AL121,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(AL121,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($AE121+Construct-1)+VLOOKUP(AL121,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(AL121,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(AL121,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(AL121,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":{"$error":"#N/A"}},{"$f":"PctLotUser2*PctECarpool2*(BikePedB-BikePedNB)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($AE121+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))*2","v":{"$error":"#N/A"}},0,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"0.00000110231131*(AI121*VLOOKUP(AK121,EmAuto20,2)-AJ121*VLOOKUP(AL121,EmAuto20,2)+PctLotUser2*PctECarpool2*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto20,2)*2)","v":0},{"$f":"0.00000110231131*(AI121*VLOOKUP(AK121,EmAuto20,3)-AJ121*VLOOKUP(AL121,EmAuto20,3)+PctLotUser2*PctECarpool2*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto20,3)*2)","v":0},{"$f":"0.00000110231131*(AI121*VLOOKUP(AK121,EmAuto20,4)-AJ121*VLOOKUP(AL121,EmAuto20,4)+PctLotUser2*PctECarpool2*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto20,4)*2)","v":0},{"$f":"0.00000110231131*(AI121*VLOOKUP(AK121,EmAuto20,5)-AJ121*VLOOKUP(AL121,EmAuto20,5)+PctLotUser2*PctECarpool2*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto20,5)*2)","v":0},{"$f":"0.00000110231131*(AI121*VLOOKUP(AK121,EmAuto20,6)-AJ121*VLOOKUP(AL121,EmAuto20,6)+PctLotUser2*PctECarpool2*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto20,6)*2)","v":0},{"$f":"0.00000110231131*(AI121*VLOOKUP(AK121,EmAuto20,7)-AJ121*VLOOKUP(AL121,EmAuto20,7)+PctLotUser2*PctECarpool2*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto20,7)*2)","v":0},{"$f":"0.00000110231131*(AI121*VLOOKUP(AK121,EmAuto20,8)-AJ121*VLOOKUP(AL121,EmAuto20,8)+PctLotUser2*PctECarpool2*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto20,8)*2)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,8,0,0,0,0,0,0,0,{"$f":"BL121*0.00000110231131*(VLOOKUP(BN121,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(BN121,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($BH121+Construct-1)+VLOOKUP(BN121,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(BN121,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(BN121,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(BN121,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":{"$error":"#N/A"}},{"$f":"BM121*0.00000110231131*(VLOOKUP(BO121,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(BO121,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($BH121+Construct-1)+VLOOKUP(BO121,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(BO121,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(BO121,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(BO121,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":{"$error":"#N/A"}},{"$f":"PctLotUser3*PctECarpool3*(BikePedB-BikePedNB)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($BH121+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))*2","v":{"$error":"#N/A"}},0,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"0.00000110231131*(BL121*VLOOKUP(BN121,EmAuto20,2)-BM121*VLOOKUP(BO121,EmAuto20,2)+PctLotUser3*PctECarpool3*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto20,2)*2)","v":0},{"$f":"0.00000110231131*(BL121*VLOOKUP(BN121,EmAuto20,3)-BM121*VLOOKUP(BO121,EmAuto20,3)+PctLotUser3*PctECarpool3*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto20,3)*2)","v":0},{"$f":"0.00000110231131*(BL121*VLOOKUP(BN121,EmAuto20,4)-BM121*VLOOKUP(BO121,EmAuto20,4)+PctLotUser3*PctECarpool3*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto20,4)*2)","v":0},{"$f":"0.00000110231131*(BL121*VLOOKUP(BN121,EmAuto20,5)-BM121*VLOOKUP(BO121,EmAuto20,5)+PctLotUser3*PctECarpool3*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto20,5)*2)","v":0},{"$f":"0.00000110231131*(BL121*VLOOKUP(BN121,EmAuto20,6)-BM121*VLOOKUP(BO121,EmAuto20,6)+PctLotUser3*PctECarpool3*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto20,6)*2)","v":0},{"$f":"0.00000110231131*(BL121*VLOOKUP(BN121,EmAuto20,7)-BM121*VLOOKUP(BO121,EmAuto20,7)+PctLotUser3*PctECarpool3*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto20,7)*2)","v":0},{"$f":"0.00000110231131*(BL121*VLOOKUP(BN121,EmAuto20,8)-BM121*VLOOKUP(BO121,EmAuto20,8)+PctLotUser3*PctECarpool3*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto20,8)*2)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,9,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,{"$f":"0.00000110231131*(F122*VLOOKUP(H122,EmAuto20,3)-G122*VLOOKUP(I122,EmAuto20,3)+PctLotUser1*PctECarpool1*(BikePedB-BikePedNB)*VLOOKUP(0,EmAuto20,3)*2)","v":0},0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,9,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,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,9,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,10,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,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,10,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,10,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,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,11,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,11,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,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,11,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,12,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,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,12,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,12,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,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,13,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,13,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,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,13,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,14,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,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,14,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,14,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,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,15,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,15,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,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,15,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,16,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,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,16,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,16,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,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,17,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,17,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,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,17,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,18,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,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,18,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,18,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,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,19,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,19,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,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,19,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,20,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,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,20,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,20,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$error":"#N/A"},null,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,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O114:O133)","v":{"$error":"#N/A"}},null,{"$f":"SUM(Q114:Q133)","v":0},{"$f":"SUM(R114:R133)","v":0},{"$f":"SUM(S114:S133)","v":0},0,0,0,0,{"$f":"SUM(X114:X133)","v":{"$error":"#N/A"}},{"$f":"SUM(Y114:Y133)","v":{"$error":"#N/A"}},{"$f":"SUM(Z114:Z133)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(AC114:AC133)","v":{"$error":"#N/A"}},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR114:AR133)","v":{"$error":"#N/A"}},null,{"$f":"SUM(AT114:AT133)","v":0},{"$f":"SUM(AU114:AU133)","v":0},{"$f":"SUM(AV114:AV133)","v":0},0,0,0,0,{"$f":"SUM(BA114:BA133)","v":{"$error":"#N/A"}},{"$f":"SUM(BB114:BB133)","v":{"$error":"#N/A"}},{"$f":"SUM(BC114:BC133)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(BF114:BF133)","v":{"$error":"#N/A"}},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BU114:BU133)","v":{"$error":"#N/A"}},null,{"$f":"SUM(BW114:BW133)","v":0},{"$f":"SUM(BX114:BX133)","v":0},{"$f":"SUM(BY114:BY133)","v":0},0,0,0,0,{"$f":"SUM(CD114:CD133)","v":{"$error":"#N/A"}},{"$f":"SUM(CE114:CE133)","v":{"$error":"#N/A"}},{"$f":"SUM(CF114:CF133)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(CI114:CI133)","v":{"$error":"#N/A"}}]
[]
[]
[]
[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," ( 1 + Real Discount Rate) ^ Year"]

{"sheet":"Final Calculations","index":8,"n_rows":67,"n_cols":41,"rows_kept":67,"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,"B","INTERNAL RATE OF RETURN ON INVESTMENT AND PAYBACK PERIOD"]
[]
[]
[]
[]
[null,null,"PRESENT VALUE OF USER BENEFITS",null,null,null,"PRESENT VALUE OF USER BENEFITS",null,null,null,"PRESENT VALUE OF USER BENEFITS",null,null,null,"Present","Present",null,null,null,null,"USER BENEFITS IN CONSTANT DOLLARS",null,null,null,"USER BENEFITS IN CONSTANT DOLLARS",null,null,null,"USER BENEFITS IN CONSTANT DOLLARS",null,null,null,null,"Total"]
[null,null,null,null,null,null,"(more destinations 2)",null,null,null,"(more destinations 3)",null,null,null,"Value","Value",null,null,null,null,null,null,null,null,"(more destinations 2)",null,null,null,"(more destinations 3)",null,null,null,"Total User","Project","ANNUAL","CUMULATIVE",null,"Years","ANNUAL"]
[null,null,"Travel","Vehicle",null,"Vehicle","Travel","Vehicle",null,"Vehicle","Travel","Vehicle",null,"Vehicle","of Total","of Total","NET",null,null,null,"Travel","Vehicle",null,"Vehicle","Travel","Vehicle",null,"Vehicle","Travel","Vehicle",null,"Vehicle","Benefits in","Costs in","RETURNS","RETURNS",null,"After","RETURNS"]
[null,"Year","Time","Op. Cost","Accident","Emission","Time","Op. Cost","Accident","Emission","Time","Op. Cost","Accident","Emission","User","Project","PRESENT",null,null,"Year","Time","Op. Cost","Accident","Emission","Time","Op. Cost","Accident","Emission","Time","Op. Cost","Accident","Emission","Constant","Constant","ON","AFTER",null,"Construction","ON"]
[null,null,"Savings","Savings","Reductions","Reductions","Savings","Savings","Reductions","Reductions","Savings","Savings","Reductions","Reductions","Benefits","Costs","VALUE",null,null,null,"Savings","Savings","Reductions","Reductions","Savings","Savings","Reductions","Reductions","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,"Construction Period",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(ISNA(IF(AL24<=Construct,AI25,VLOOKUP(AL24-Construct,$T$34:$AI$53,16,FALSE))),0,IF(AL24<=Construct,AI25,VLOOKUP(AL24-Construct,$T$34:$AI$53,16,FALSE)))","v":0}]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C25:N25)","v":0},{"$f":"'1) Project Information'!AE16","v":0},{"$f":"O25-P25","v":0},null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U25:AF25)","v":0},{"$f":"'1) Project Information'!AD16","v":0},{"$f":"AG25-AH25","v":0},null,null,2,0]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C26:N26)","v":0},{"$f":"'1) Project Information'!AE17","v":0},{"$f":"O26-P26","v":0},null,null,2,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U26:AF26)","v":0},{"$f":"'1) Project Information'!AD17","v":0},{"$f":"AG26-AH26","v":0},null,null,3,0]
[null,3,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE18","v":0},0,null,null,3,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD18","v":0},0,null,null,4,0]
[null,4,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE19","v":0},0,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD19","v":0},0,null,null,5,0]
[null,5,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE20","v":0},0,null,null,5,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD20","v":0},0,null,null,6,0]
[null,6,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE21","v":0},0,null,null,6,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD21","v":0},0,null,null,7,0]
[null,7,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE22","v":0},0,null,null,7,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD22","v":0},0,null,null,8,0]
[null,8,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE23","v":0},0,null,null,8,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD23","v":0},0,null,null,9,0]
[null,"Project Open",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Open",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,0]
[null,1,{"$f":"'Travel Time'!BB24","v":0},{"$f":"'Vehicle Operating Costs'!BH24","v":0},{"$f":"'Accident Costs'!AV24","v":0},{"$f":"Emissions!CX24","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$f":"SUM(C34:N34)","v":{"$error":"#N/A"}},{"$f":"'1) Project Information'!AE25","v":0},{"$f":"O34-P34","v":{"$error":"#N/A"}},null,null,1,{"$f":"'Travel Time'!BD24","v":0},{"$f":"'Vehicle Operating Costs'!BJ24","v":0},{"$f":"'Accident Costs'!AX24","v":0},{"$f":"Emissions!CZ24","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$f":"SUM(U34:AF34)","v":{"$error":"#N/A"}},{"$f":"'1) Project Information'!AD25","v":0},{"$f":"AG34-AH34","v":{"$error":"#N/A"}},{"$f":"AI34","v":{"$error":"#N/A"}},null,11,0]
[null,2,{"$f":"'Travel Time'!BB25","v":0},{"$f":"'Vehicle Operating Costs'!BH25","v":0},{"$f":"'Accident Costs'!AV25","v":0},{"$f":"Emissions!CX25","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$f":"SUM(C35:N35)","v":{"$error":"#N/A"}},{"$f":"'1) Project Information'!AE26","v":0},{"$f":"O35-P35","v":{"$error":"#N/A"}},null,null,2,{"$f":"'Travel Time'!BD25","v":0},{"$f":"'Vehicle Operating Costs'!BJ25","v":0},{"$f":"'Accident Costs'!AX25","v":0},{"$f":"Emissions!CZ25","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"'1) Project Information'!AD26","v":0},{"$f":"AG35-AH35","v":{"$error":"#N/A"}},{"$f":"AJ34+AI35","v":{"$error":"#N/A"}},null,12,0]
[null,3,{"$f":"'Travel Time'!BB26","v":0},{"$f":"'Vehicle Operating Costs'!BH26","v":0},{"$f":"'Accident Costs'!AV26","v":0},{"$f":"Emissions!CX26","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"'1) Project Information'!AE27","v":0},{"$error":"#N/A"},null,null,3,{"$f":"'Travel Time'!BD26","v":0},{"$f":"'Vehicle Operating Costs'!BJ26","v":0},{"$f":"'Accident Costs'!AX26","v":0},{"$f":"Emissions!CZ26","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"'1) Project Information'!AD27","v":0},{"$error":"#N/A"},{"$f":"AJ35+AI36","v":{"$error":"#N/A"}},null,13,0]
[null,4,{"$f":"'Travel Time'!BB27","v":0},{"$f":"'Vehicle Operating Costs'!BH27","v":0},{"$f":"'Accident Costs'!AV27","v":0},{"$f":"Emissions!CX27","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"'1) Project Information'!AE28","v":0},{"$error":"#N/A"},null,null,4,{"$f":"'Travel Time'!BD27","v":0},{"$f":"'Vehicle Operating Costs'!BJ27","v":0},{"$f":"'Accident Costs'!AX27","v":0},{"$f":"Emissions!CZ27","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"'1) Project Information'!AD28","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,14,0]
[null,5,{"$f":"'Travel Time'!BB28","v":0},{"$f":"'Vehicle Operating Costs'!BH28","v":0},{"$f":"'Accident Costs'!AV28","v":0},{"$f":"Emissions!CX28","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"'1) Project Information'!AE29","v":0},{"$error":"#N/A"},null,null,5,{"$f":"'Travel Time'!BD28","v":0},{"$f":"'Vehicle Operating Costs'!BJ28","v":0},{"$f":"'Accident Costs'!AX28","v":0},{"$f":"Emissions!CZ28","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"'1) Project Information'!AD29","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,15,0]
[null,6,{"$f":"'Travel Time'!BB29","v":0},{"$f":"'Vehicle Operating Costs'!BH29","v":0},{"$f":"'Accident Costs'!AV29","v":0},{"$f":"Emissions!CX29","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"'1) Project Information'!AE30","v":0},{"$error":"#N/A"},null,null,6,{"$f":"'Travel Time'!BD29","v":0},{"$f":"'Vehicle Operating Costs'!BJ29","v":0},{"$f":"'Accident Costs'!AX29","v":0},{"$f":"Emissions!CZ29","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"'1) Project Information'!AD30","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,16,0]
[null,7,{"$f":"'Travel Time'!BB30","v":0},{"$f":"'Vehicle Operating Costs'!BH30","v":0},{"$f":"'Accident Costs'!AV30","v":0},{"$f":"Emissions!CX30","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"'1) Project Information'!AE31","v":0},{"$error":"#N/A"},null,null,7,{"$f":"'Travel Time'!BD30","v":0},{"$f":"'Vehicle Operating Costs'!BJ30","v":0},{"$f":"'Accident Costs'!AX30","v":0},{"$f":"Emissions!CZ30","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"'1) Project Information'!AD31","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,17,0]
[null,8,{"$f":"'Travel Time'!BB31","v":0},{"$f":"'Vehicle Operating Costs'!BH31","v":0},{"$f":"'Accident Costs'!AV31","v":0},{"$f":"Emissions!CX31","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"'1) Project Information'!AE32","v":0},{"$error":"#N/A"},null,null,8,{"$f":"'Travel Time'!BD31","v":0},{"$f":"'Vehicle Operating Costs'!BJ31","v":0},{"$f":"'Accident Costs'!AX31","v":0},{"$f":"Emissions!CZ31","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"'1) Project Information'!AD32","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,18,0]
[null,9,{"$f":"'Travel Time'!BB32","v":0},{"$f":"'Vehicle Operating Costs'!BH32","v":0},{"$f":"'Accident Costs'!AV32","v":0},{"$f":"Emissions!CX32","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"'1) Project Information'!AE33","v":0},{"$error":"#N/A"},null,null,9,{"$f":"'Travel Time'!BD32","v":0},{"$f":"'Vehicle Operating Costs'!BJ32","v":0},{"$f":"'Accident Costs'!AX32","v":0},{"$f":"Emissions!CZ32","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"'1) Project Information'!AD33","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,19,0]
[null,10,{"$f":"'Travel Time'!BB33","v":0},{"$f":"'Vehicle Operating Costs'!BH33","v":0},{"$f":"'Accident Costs'!AV33","v":0},{"$f":"Emissions!CX33","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"'1) Project Information'!AE34","v":0},{"$error":"#N/A"},null,null,10,{"$f":"'Travel Time'!BD33","v":0},{"$f":"'Vehicle Operating Costs'!BJ33","v":0},{"$f":"'Accident Costs'!AX33","v":0},{"$f":"Emissions!CZ33","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"'1) Project Information'!AD34","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,20,0]
[null,11,{"$f":"'Travel Time'!BB34","v":0},{"$f":"'Vehicle Operating Costs'!BH34","v":0},{"$f":"'Accident Costs'!AV34","v":0},{"$f":"Emissions!CX34","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"'1) Project Information'!AE35","v":0},{"$error":"#N/A"},null,null,11,{"$f":"'Travel Time'!BD34","v":0},{"$f":"'Vehicle Operating Costs'!BJ34","v":0},{"$f":"'Accident Costs'!AX34","v":0},{"$f":"Emissions!CZ34","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"'1) Project Information'!AD35","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,21,0]
[null,12,{"$f":"'Travel Time'!BB35","v":0},{"$f":"'Vehicle Operating Costs'!BH35","v":0},{"$f":"'Accident Costs'!AV35","v":0},{"$f":"Emissions!CX35","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"'1) Project Information'!AE36","v":0},{"$error":"#N/A"},null,null,12,{"$f":"'Travel Time'!BD35","v":0},{"$f":"'Vehicle Operating Costs'!BJ35","v":0},{"$f":"'Accident Costs'!AX35","v":0},{"$f":"Emissions!CZ35","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"'1) Project Information'!AD36","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,22,0]
[null,13,{"$f":"'Travel Time'!BB36","v":0},{"$f":"'Vehicle Operating Costs'!BH36","v":0},{"$f":"'Accident Costs'!AV36","v":0},{"$f":"Emissions!CX36","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"'1) Project Information'!AE37","v":0},{"$error":"#N/A"},null,null,13,{"$f":"'Travel Time'!BD36","v":0},{"$f":"'Vehicle Operating Costs'!BJ36","v":0},{"$f":"'Accident Costs'!AX36","v":0},{"$f":"Emissions!CZ36","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"'1) Project Information'!AD37","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,23,0]
[null,14,{"$f":"'Travel Time'!BB37","v":0},{"$f":"'Vehicle Operating Costs'!BH37","v":0},{"$f":"'Accident Costs'!AV37","v":0},{"$f":"Emissions!CX37","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"'1) Project Information'!AE38","v":0},{"$error":"#N/A"},null,null,14,{"$f":"'Travel Time'!BD37","v":0},{"$f":"'Vehicle Operating Costs'!BJ37","v":0},{"$f":"'Accident Costs'!AX37","v":0},{"$f":"Emissions!CZ37","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"'1) Project Information'!AD38","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,24,0]
[null,15,{"$f":"'Travel Time'!BB38","v":0},{"$f":"'Vehicle Operating Costs'!BH38","v":0},{"$f":"'Accident Costs'!AV38","v":0},{"$f":"Emissions!CX38","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"'1) Project Information'!AE39","v":0},{"$error":"#N/A"},null,null,15,{"$f":"'Travel Time'!BD38","v":0},{"$f":"'Vehicle Operating Costs'!BJ38","v":0},{"$f":"'Accident Costs'!AX38","v":0},{"$f":"Emissions!CZ38","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"'1) Project Information'!AD39","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,25,0]
[null,16,{"$f":"'Travel Time'!BB39","v":0},{"$f":"'Vehicle Operating Costs'!BH39","v":0},{"$f":"'Accident Costs'!AV39","v":0},{"$f":"Emissions!CX39","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"'1) Project Information'!AE40","v":0},{"$error":"#N/A"},null,null,16,{"$f":"'Travel Time'!BD39","v":0},{"$f":"'Vehicle Operating Costs'!BJ39","v":0},{"$f":"'Accident Costs'!AX39","v":0},{"$f":"Emissions!CZ39","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"'1) Project Information'!AD40","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,26,0]
[null,17,{"$f":"'Travel Time'!BB40","v":0},{"$f":"'Vehicle Operating Costs'!BH40","v":0},{"$f":"'Accident Costs'!AV40","v":0},{"$f":"Emissions!CX40","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"'1) Project Information'!AE41","v":0},{"$error":"#N/A"},null,null,17,{"$f":"'Travel Time'!BD40","v":0},{"$f":"'Vehicle Operating Costs'!BJ40","v":0},{"$f":"'Accident Costs'!AX40","v":0},{"$f":"Emissions!CZ40","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"'1) Project Information'!AD41","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,27,0]
[null,18,{"$f":"'Travel Time'!BB41","v":0},{"$f":"'Vehicle Operating Costs'!BH41","v":0},{"$f":"'Accident Costs'!AV41","v":0},{"$f":"Emissions!CX41","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"'1) Project Information'!AE42","v":0},{"$error":"#N/A"},null,null,18,{"$f":"'Travel Time'!BD41","v":0},{"$f":"'Vehicle Operating Costs'!BJ41","v":0},{"$f":"'Accident Costs'!AX41","v":0},{"$f":"Emissions!CZ41","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"'1) Project Information'!AD42","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,28,0]
[null,19,{"$f":"'Travel Time'!BB42","v":0},{"$f":"'Vehicle Operating Costs'!BH42","v":0},{"$f":"'Accident Costs'!AV42","v":0},{"$f":"Emissions!CX42","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"'1) Project Information'!AE43","v":0},{"$error":"#N/A"},null,null,19,{"$f":"'Travel Time'!BD42","v":0},{"$f":"'Vehicle Operating Costs'!BJ42","v":0},{"$f":"'Accident Costs'!AX42","v":0},{"$f":"Emissions!CZ42","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"'1) Project Information'!AD43","v":0},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,20,{"$f":"'Travel Time'!BB43","v":0},{"$f":"'Vehicle Operating Costs'!BH43","v":0},{"$f":"'Accident Costs'!AV43","v":0},{"$f":"Emissions!CX43","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"'1) Project Information'!AE44","v":0},{"$error":"#N/A"},null,null,20,{"$f":"'Travel Time'!BD43","v":0},{"$f":"'Vehicle Operating Costs'!BJ43","v":0},{"$f":"'Accident Costs'!AX43","v":0},{"$f":"Emissions!CZ43","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"'1) Project Information'!AD44","v":0},{"$error":"#N/A"},{"$error":"#N/A"},null,"Internal Rate",null,null,"The INTERNAL RATE OF RETURN  (IRR)  is the discount rate at which benefits and costs break even (are equal).  For a project"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"of Return",{"$f":"IF(SUM(AM24:AM51)=0,\"N/A\",IRR(AM24:AM51))","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",{"$f":"SUM(C34:C53)","v":0},0,0,{"$error":"#N/A"},{"$f":"SUM(G34:G53)","v":0},{"$f":"SUM(H34:H53)","v":0},{"$f":"SUM(I34:I53)","v":0},{"$f":"SUM(J34:J53)","v":0},0,0,0,0,{"$f":"SUM(O25:O53)+ResidualValue*1000/(1+DiscRate)^(20+Construct)","v":{"$error":"#N/A"}},{"$f":"SUM(P25:P53)","v":0},{"$f":"SUM(Q25:Q53)+ResidualValue*1000/(1+DiscRate)^(20+Construct)","v":{"$error":"#N/A"}},null,null,"Total",{"$f":"SUM(U34:U53)","v":0},0,0,{"$error":"#N/A"},{"$f":"SUM(Y34:Y53)","v":0},{"$f":"SUM(Z34:Z53)","v":0},{"$f":"SUM(AA34:AA53)","v":0},{"$f":"SUM(AB34:AB53)","v":0},0,0,0,0,{"$f":"SUM(AG25:AG53)","v":{"$error":"#N/A"}},{"$f":"SUM(AH25:AH53)","v":0},{"$f":"SUM(AI25:AI53)","v":{"$error":"#N/A"}},null,null,null,null,null,"IRR allows projects with different costs, different benefit flows, and different time periods to be compared."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Includes",null,"Includes"]
[null,null,{"$f":"'Travel Time'!BF45","v":0},"Person-Hours of Time Saved",null,null,null,"Person-Hours of Time Saved",null,null,null,"Person-Hours of Time Saved",null,null,"Residual Value",null,"Residual Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Payback",null,null,"The PAYBACK PERIOD is the number of years it takes for the net benefits (benefits minus costs) to equal, or payback, the initial"]
[null,null,{"$f":"'Vehicle Operating Costs'!BL45","v":0},"VMT Reduction",null,null,null,"VMT Reduction",null,null,null,"VMT Reduction",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,{"$f":"ABS(SUM(AI25:AI32))","v":0},null,"Period",{"$f":"IF(AJ58=0,\"N/A\",IF(AJ58<AJ34,\"1 year\",IF(AJ58>AJ53,\"20+\",(LOOKUP(AJ58,AJ34:AJ53,T34:T53)+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,{"$f":"Emissions!DB45","v":0},{"$f":"Emissions!DI45","v":{"$error":"#N/A"}},"CO Saved",null,null,null,"CO Saved",null,null,null,"CO Saved"]
[null,null,{"$f":"Emissions!DC45","v":0},{"$f":"Emissions!DJ45","v":{"$error":"#N/A"}},"CO2 Saved",null,null,null,"CO2 Saved",null,null,null,"CO2 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,"recovered.  The Payback Period varies inversely with the Benefit-Cost Ratio: shorter Payback Period yields higher Benefit-Cost."]
[null,null,{"$f":"Emissions!DD45","v":0},{"$f":"Emissions!DK45","v":{"$error":"#N/A"}},"NOX Saved",null,null,null,"NOX Saved",null,null,null,"NOX Saved"]
[null,null,{"$f":"Emissions!DE45","v":0},{"$f":"Emissions!DL45","v":{"$error":"#N/A"}},"PM10 Saved",null,null,null,"PM10 Saved",null,null,null,"PM10 Saved"]
[null,null,{"$f":"Emissions!DH45","v":0},null,"PM2.5 Saved",null,null,null,"PM2.5 Saved",null,null,null,"PM2.5 Saved"]
[null,null,{"$f":"Emissions!DF45","v":0},{"$f":"Emissions!DM45","v":{"$error":"#N/A"}},"SOX Saved",null,null,null,"SOX Saved",null,null,null,"SOX Saved"]
[null,null,{"$f":"Emissions!DG45","v":0},{"$f":"Emissions!DN45","v":{"$error":"#N/A"}},"VOC Saved",null,null,null,"VOC Saved",null,null,null,"VOC Saved"]

{"sheet":"PARAMETERS","index":9,"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,"($/ton)",null,null,null,null,null,null,null,null,null,null,null,null,"(IRI in inches/mile)",null,null,null,null,null,null,"(percent adjustment)",null,null,null,null,null,null,"(percent adjustment)",null,null,null,null,null,null,"(percent adjustment)",null,null,null,null,null,null,null,null,null,null,null,null,"(coefficients for standard deviation calculations)"]
[null,null,"Economic Update Factor (Using GDP Deflator)",null,null,1,null,1,null,"Pass Train",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    General Highway",null,"GenHwy"]
[null,null,null,null,null,null,null,null,null,"Light Rail",null,null,null,"  ",null,null,null,null,null,null,null,null,null,null,null,"    HOV Lane Addition",null,"HOV","Enter HOV restriction in section 1B",null,null,null,"Number of","Urban",null,null,null,null,null,null,null,null,null,"Speed","Auto*","Truck",null,null,null,null,"Event","Urban","Suburban","Rural","Average",null,null,null,"Event","Pass Train","Light Rail","Bus","Freight Rail",null,null,null,null,"Mode","Speed","CO","CO2","NOX","PM10","SOX","VOC","PM2.5",null,null,null,"Mode","Speed","CO","CO2","NOX","PM10","SOX","VOC","PM2.5",null,null,null,null,"Area","Proj Loc","CO","CO2e","NOX","PM10","SOX","VOC",null,null,null,null,null,null,"Year 20, By Loading",null,null,null,null,null,null,null,null,null,null,null,null,"Percent","Freeway","HOV",null,null,null,null,"TMS","Without",null,"With",null,"Non-Highway Benefits",null,null,"Total",null,null,null,null,"AlphaTTI","BetaTTI","AlphaSTD","BetaSTD"]
[null,null,"Real Discount Rate",null,null,7.0000000000000007E-2,null,2,null,"Highway",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    HOT Lane Addition",null,"HOT","Include toll payers as HOVs & check AVOs",null,null,null,"Hours in","So. California",null,"No. California",null,"Rural",null,null,null,null,null,5,5.1499999999999997E-2,0.14000000000000001,null,null,null,null,"Severe Injury (A)",{"$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,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"]

{"sheet":"Module1","index":10,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}